{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Navigation Pane","General Input Sheet","Existing Trunk Assets - Pathway","Exist Trunk Assets - Ferry","Future Trunk Assets - Pathway","Future Trunk Assets - Ferry","Catchment Demand - Pathway","Catchment Demand - Ferry","Summary Cost Schedule"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":38,"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":[[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],[17,2,17,5],[14,12,14,15],[22,2,22,5],[21,2,21,5],[18,2,18,5],[20,2,20,5]]}
[]
[null,"Brisbane City Council"]
[null,"Local Government Infrastructure Plan (LGIP)"]
[]
[]
[null,"Version No",null,1,null,"Date","2022-11-01",null,null,"Author ","BCC",null,null,null,null,null," "]
[]
[null,"Comments",null,"Draft LGIP 1B - Active and Public Transport - Schedule of Works model"]
[]
[null,null,null,"Inputs",null,null,null,null,"Calculation",null,null,null,null,"Outputs"]
[]
[null,null,"General Input Sheet",null,null,null,null,"Calculation Function",null,null,null,null,"Summary Cost Schedule",null,null,null,null," "]
[null,null,"l Financial Inputs\nl Other \"generic\" inputs",null,null,null,null,"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 Cap X and anticipated IC revenues. Refer to Revenue and Cash Flow model for output."]
[]
[]
[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":66,"n_cols":9,"rows_kept":66,"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,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":5.91E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Trunk",null,"PPI_Future ",null,{"$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 Escalation - Existing Trunk",null,"PPI_Existing",null,{"$f":"(G38/G43)^(1/(E38-E43))-1","v":1.618544396271826E-2},null,"five (5) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[null,null,"Capital Indexation Rates - Historical (Mar Qtr.)"]
[null,null,null,null,{"$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,{"$f":"E43-1","v":2015}]
[null,null,null,null,2014]
[null,null,null,null,2013]
[null,null,null,null,2012]
[null,null,null,null,2011,null,100.0076]
[]
[]
[null,null,"Land Escalation - Future Trunk",null,"LandInd_Future",null,{"$f":"(G54/G64)^(1/(E54-E64))-1","v":2.0111853187589457E-2},null,"ten (10) yr. average Consumer Price Index Roads between 2011 - 2021  (Mar Qtr.)"]
[null,null,"Land Escalation - Existing Trunk",null,"LandInd_Existing",null,{"$f":"(G54/G59)^(1/(E54-E59))-1","v":1.6516173457293837E-2},null,"five (5) yr. average Consumer Price Index Roads between 2016 - 2021  (Mar Qtr.)"]
[]
[null,null,null,null,{"$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,{"$f":"E54-1","v":2020}]
[null,null,null,null,{"$f":"E55-1","v":2019}]
[null,null,null,null,2018]
[null,null,null,null,{"$f":"E57-1","v":2017}]
[null,null,null,null,{"$f":"E58-1","v":2016},null,108.28580733223882]
[null,null,null,null,{"$f":"E59-1","v":2015}]
[null,null,null,null,2014]
[null,null,null,null,2013]
[null,null,null,null,2012]
[null,null,null,null,2011,null,96.308598892127009]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":{"$error":"#REF!"}}]

{"sheet":"Existing Trunk Assets - Pathway","index":2,"n_rows":1481,"n_cols":20,"rows_kept":1481,"cut":false,"hidden":false,"merged":[[9,17,9,18],[6,1,6,2],[9,1,9,5],[9,6,9,7],[9,8,9,12],[9,13,9,16]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null,"Pathway"]
[]
[null,"EXISTING TRUNK ASSETS"]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value","Citywide"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Surface Area (m2)","Hierarchy/Name","Construction Unit Rate ($/m2)","Construction Cost ($)","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (m2)","Land Unit Rate ($/m2)","Land Value","Valuation Year","Current Replacement Cost"]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered"]
[null,"BK9001S00164",null,"Primary cycle route","ALICE ST",null,"PAVER",17.436582000000001,null,151.88,{"$f":"J13*H13","v":2648.2680741600002},null,null,null,null,0,{"$f":"IFERROR(R13/P13,0)","v":0},0,2016,{"$f":"IFERROR(ROUND((K13*(1+PPI_Existing)^(YEAR-S13))+(R13*((1+LandInd_Existing)^(YEAR-S13))),0),0)","v":2870}]
[null,"BK9001S00165",null,"Primary cycle route","ALICE ST",null,"PAVER",7.8325699999999996,null,151.88,{"$f":"J14*H14","v":1189.6107316},null,null,null,null,0,{"$f":"IFERROR(R14/P14,0)","v":0},0,2016,1289]
[null,"BK9001S00166",null,"Primary cycle route","ALICE ST",null,"CONCRETE",124.402067,null,148.52000000000001,18476.194990840002,null,null,null,null,0,0,0,2016,20021]
[null,"BK9001S00167",null,"Primary cycle route","ALICE ST",null,"PAVER",622.83127000000002,null,151.88,{"$f":"J16*H16","v":94595.613287600005},null,null,null,null,0,0,0,2016,102503]
[null,"BK9001S00168",null,"Primary cycle route","ALICE ST",null,"PAVER",208.00930700000001,null,151.88,31592.453547159999,null,null,null,null,0,0,0,2016,34233]
[null,"BK9001S00343",null,"Primary cycle route","ALICE ST",null,"CONCRETE",15.086657000000001,null,148.52000000000001,2240.6702976400002,null,null,null,null,0,0,0,2016,2428]
[null,"BK9001S00344",null,"Primary cycle route","ALICE ST",null,"CONCRETE",317.57944700000002,null,148.52000000000001,47166.899468440002,null,null,null,null,0,0,0,2016,51110]
[null,"BK9001S00345",null,"Primary cycle route","ALICE ST",null,"ASHPALT",65.351290000000006,null,148.52000000000001,9705.9735908000021,null,null,null,null,0,0,0,2016,10517]
[null,"BK9001S00346",null,"Primary cycle route","ALICE ST",null,"PAVER",2799.7651420000002,null,151.88,425228.32976696,null,null,null,null,0,0,0,2016,460773]
[null,"BK9001S00347",null,"Primary cycle route","ALICE ST",null,"PAVER",21.876000999999999,null,151.88,3322.5270318799999,null,null,null,null,0,0,0,2016,3600]
[null,"BK9001S00627",null,"Primary cycle route","ANDERSON ST",null,"CONCRETE",50.259332999999998,null,148.52000000000001,7464.5161371600007,null,null,null,null,0,0,0,2016,8088]
[null,"BK9001S00628",null,"Primary cycle route","ANDERSON ST",null,"CONCRETE",133.06881300000001,null,148.52000000000001,19763.380106760003,null,null,null,null,0,0,0,2016,21415]
[null,"BK9001S00629",null,"Primary cycle route","ANDERSON ST",null,"CONCRETE",340.62394399999999,null,148.52000000000001,50589.468162880003,null,null,null,null,0,0,0,2016,54818]
[null,"BK9001S00469",null,"Primary cycle route","ANNIE ST",null,"CONCRETE",58.038825000000003,null,148.52000000000001,8619.9262890000009,null,null,null,null,0,0,0,2016,9340]
[null,"BK9001S00152",null,"Primary cycle route","BOOMERANG ST",null,"ASHPALT",214.66651999999999,null,148.52000000000001,31882.271550400001,null,null,null,null,0,0,0,2016,34547]
[null,"BK9001S00090",null,"Secondary cycle route","BOWEN TCE",null,"CONCRETE",487.02384799999999,null,148.52000000000001,72332.781904960008,null,null,null,null,68.525420699999998,11241.173277466651,770306.12800000003,2016,914434]
[null,"BK9001S00093",null,"Primary cycle route","BRIDGE ST",null,"CONCRETE",43.311435000000003,null,148.52000000000001,6432.6143262000005,null,null,null,null,0,0,0,2016,6970]
[null,"BK9001S00287",null,"Secondary cycle route","BRIDGE ST",null,"CONCRETE",46.407451999999999,null,148.52000000000001,6892.4347710400007,null,null,null,null,0,0,0,2016,7469]
[null,"BK9001S00543",null,"Primary cycle route","BRIGHT STREET",null,"CONCRETE",187.382473,null,148.52000000000001,27830.044889960001,null,null,null,null,0,0,0,2016,30156]
[null,"BK9001S00625",null,"Primary cycle route","CAIRNS ST",null,"CONCRETE",408.94832500000001,null,148.52000000000001,60737.005229000009,null,null,null,null,0,0,0,2016,65814]
[null,"BK9001S00639",null,"Primary cycle route","CAIRNS ST",null,"CONCRETE",196.96618699999999,null,148.52000000000001,29253.418093240001,null,null,null,null,0,0,0,2016,31699]
[null,"BK9001S00576",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",508.056083,null,148.52000000000001,75456.489447159998,null,null,null,null,0,0,0,2016,81764]
[null,"BK9001S00575",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",547.13912700000003,null,148.52000000000001,81261.10314204001,null,null,null,null,0,0,0,2016,88054]
[null,"BK9001S00492",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",176.90237999999999,null,148.52000000000001,26273.5414776,null,null,null,null,0,0,0,2016,28470]
[null,"BK9001S00073",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",27.061471999999998,null,148.52000000000001,4019.1698214399999,null,null,null,null,0,0,0,2016,4355]
[null,"BK9001S00095",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",117.24585399999999,null,148.52000000000001,17413.354236080002,null,null,null,null,0,0,0,2016,18869]
[null,"BK9001S00333",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",22.127420000000001,null,148.52000000000001,3286.3644184000004,null,null,null,null,0,0,0,2016,3561]
[null,"BK9001S00567",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",1419.5992490000001,null,148.52000000000001,210838.88046148003,null,null,null,null,0,0,0,2016,228463]
[null,"BK9001S00687",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",516.61879099999999,null,148.52000000000001,76728.222839320006,null,null,null,null,0,0,0,2016,83142]
[null,"BK9001S00689",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",793.82239400000003,null,148.52000000000001,117898.50195688002,null,null,null,null,0,0,0,2016,127754]
[null,"BK9001S00692",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",379.85129499999999,null,148.52000000000001,56415.514333400002,null,null,null,null,0,0,0,2016,61131]
[null,"BK9001S00763",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",2078.0228889999999,null,148.52000000000001,308627.95947428001,null,null,null,null,0,0,0,2016,334426]
[null,"BK9001S00637",null,"Primary cycle route","DARRAGH ST",null,"CONCRETE",298.059708,null,148.52000000000001,44267.827832160001,null,null,null,null,0,0,0,2016,47968]
[null,"BK9001S00087",null,"Primary cycle route","EVANS ST",null,"CONCRETE",67.612870000000001,null,148.52000000000001,10041.863452400001,null,null,null,null,0,0,0,2016,10881]
[null,"BK9001S00160",null,"Primary cycle route","GARDENS POINT RD",null,"ASHPALT",126.98112,null,148.52000000000001,18859.235942400002,null,null,null,null,0,0,0,2016,20436]
[null,"BK9001S00341",null,"Primary cycle route","GARDENS POINT RD",null,"ASHPALT",243.75662700000001,null,148.52000000000001,36202.734242040002,null,null,null,null,0,0,0,2016,39229]
[null,"BK9001S00162",null,"Primary cycle route","GARDENS POINT RD",null,"ASHPALT",502.26119999999997,null,148.52000000000001,74595.833423999997,null,null,null,null,0,0,0,2016,80831]
[null,"BK9001S00342",null,"Primary cycle route","GARDENS POINT RD",null,"ASHPALT",231.18310600000001,null,148.52000000000001,34335.314903120001,null,null,null,null,0,0,0,2016,37205]
[null,"BK9001S00413",null,"Primary cycle route","GARDENS POINT RD",null,"CONCRETE",1100.792357,null,148.52000000000001,163489.68086164002,null,null,null,null,0,0,0,2016,177156]
[null,"BK9001S00427",null,"Primary cycle route","GILCHRIST AVE",null,"CONCRETE",1727.033312,null,148.52000000000001,256498.98749824002,null,null,null,null,0,0,0,2016,277940]
[null,"BK9001S00077",null,"Primary cycle route","GILCHRIST AVE",null,"CONCRETE",524.96250599999996,null,148.52000000000001,77967.431391120001,null,null,null,null,0,0,0,2016,84485]
[null,"BK9001S00075",null,"Primary cycle route","GILCHRIST AVE",null,"CONCRETE",1079.3235079999999,null,148.52000000000001,160301.12740816001,null,null,null,null,0,0,0,2016,173701]
[null,"BK9001S00272",null,"Primary cycle route","GILCHRIST AVE",null,"CONCRETE",70.994753000000003,null,148.52000000000001,10544.140715560001,null,null,null,null,0,0,0,2016,11426]
[null,"BK9001S00211",null,"Primary cycle route","GILCHRIST AVE",null,"CONCRETE",150.028403,null,148.52000000000001,22282.21841356,null,null,null,null,0,0,0,2016,24145]
[null,"BK9001S00212",null,"Primary cycle route","GILCHRIST AVE",null,"CONCRETE",164.43184400000001,null,148.52000000000001,24421.417470880002,null,null,null,null,0,0,0,2016,26463]
[null,"BK9001S00092",null,"Primary cycle route","GLENROSA RD",null,"CONCRETE",109.90768300000001,null,148.52000000000001,16323.489079160003,null,null,null,null,0,0,0,2016,17688]
[null,"BK9001S00183",null,"Primary cycle route","GLENROSA RD",null,"CONCRETE",177.788374,null,148.52000000000001,26405.129306480001,null,null,null,null,0,0,0,2016,28612]
[null,"BK9001S00286",null,"Primary cycle route","GLENROSA RD",null,"CONCRETE",216.766246,null,148.52000000000001,32194.122855920003,null,null,null,null,0,0,0,2016,34885]
[null,"BK9001S00359",null,"Secondary cycle route","GREGORY TCE",null,"PAVER",169.02579299999999,null,151.88,25671.637440839997,null,null,null,null,0,0,0,2016,27818]
[null,"BK9001S00443",null,"Secondary cycle route","GREGORY TCE",null,"CONCRETE",615.34483499999999,null,148.52000000000001,91391.014894200009,null,null,null,null,0,0,0,2016,99030]
[null,"BK9001S00217",null,"Secondary cycle route","GREGORY TCE",null,"CONCRETE",91.133368000000004,null,148.52000000000001,13535.127815360001,null,null,null,null,0,0,0,2016,14667]
[null,"BK9001S00179",null,"Secondary cycle route","GREGORY TCE",null,"CONCRETE",49.453499999999998,null,148.52000000000001,7344.8338199999998,null,null,null,null,0,0,0,2016,7959]
[null,"BK9001S00380",null,"Secondary cycle route","GREGORY TCE",null,"CONCRETE",208.549601,null,148.52000000000001,30973.786740520001,null,null,null,null,0,0,0,2016,33563]
[null,"BK9001S00429",null,"Secondary cycle route","GREGORY TCE",null,"CONCRETE",892.81097599999998,null,148.52000000000001,132600.28615552001,null,null,null,null,0,0,0,2016,143684]
[null,"BK9001S00216",null,"Secondary cycle route","GREGORY TCE",null,"ASHPALT",325.76728400000002,null,148.52000000000001,48382.957019680005,null,null,null,null,0,0,0,2016,52427]
[null,"BK9001S00021",null,"Primary cycle route","HOLMAN ST",null,"CONCRETE",37.723216999999998,null,148.52000000000001,5602.6521888400002,null,null,null,null,27.912421999999999,148.00000014330536,4131.0384599999998,2016,10555]
[null,"BK9001S00235",null,"Primary cycle route","HOLMAN ST",null,"CONCRETE",916.58148200000005,null,148.52000000000001,136130.68170664003,null,null,null,null,0,0,null,2016,147510]
[null,"BK9001S00386",null,"Primary cycle route","HOLMAN ST",null,"PAVER",132.83291299999999,null,151.88,20174.662826439999,null,null,null,null,0,0,null,2016,21861]
[null,"BK9001S00626",null,"Primary cycle route","HOLMAN ST",null,"CONCRETE",137.33843300000001,null,148.52000000000001,20397.504069160004,null,null,null,null,0,0,null,2016,22103]
[null,"BK9001S00193",null,"Secondary cycle route","ITHACA ST",null,"CONCRETE",521.58812399999999,null,148.52000000000001,77466.268176480007,null,null,null,null,720.98056099999997,2593.000007388549,1869502.6,2016,2113014]
[null,"BK9001S00194",null,"Secondary cycle route","ITHACA ST",null,"CONCRETE",314.21572700000002,null,148.52000000000001,46667.319774040006,null,null,null,null,0,0,null,2016,50568]
[null,"BK9001S00367",null,"Secondary cycle route","ITHACA ST",null,"CONCRETE",102.831497,null,148.52000000000001,15272.533934440002,null,null,null,null,0,0,null,2016,16549]
[null,"BK9001S00289",null,"Primary cycle route","JANE ST",null,"CONCRETE",1308.226854,null,148.52000000000001,194297.85235608002,null,null,null,null,0,0,0,2016,210539]
[null,"BK9001S00129",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",125.415728,null,148.52000000000001,{"$f":"J76*H76","v":18626.743922560003},null,null,null,null,0,{"$f":"IFERROR(R76/P76,0)","v":0},0,2016,20184]
[null,"BK9001S00131",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",243.91575,null,148.52000000000001,36226.367190000004,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K77*(1+PPI_Existing)^(YEAR-S77))+(R77*((1+LandInd_Existing)^(YEAR-S77))),0),0)","v":39255}]
[null,"BK9001S00132",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",140.077957,null,148.52000000000001,20804.378173640001,null,null,null,null,0,0,0,2016,22543]
[null,"BK9001S00133",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",6.5528820000000003,null,148.52000000000001,973.23403464000012,null,null,null,null,0,0,0,2016,1055]
[null,"BK9001S00316",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",581.92968699999994,null,148.52000000000001,86428.197113239992,null,null,null,null,0,0,0,2016,93653]
[null,"BK9001S00317",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",152.62416099999999,null,148.52000000000001,22667.740391719999,null,null,null,null,0,0,0,2016,24563]
[null,"BK9001S00318",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",506.52676000000002,null,148.52000000000001,75229.354395200004,null,null,null,null,0,0,0,2016,81518]
[null,"BK9001S00319",null,"Primary cycle route","LOWER RIVER TCE",null,"CONCRETE",50.256332,null,148.52000000000001,7464.0704286400005,null,null,null,null,0,0,0,2016,8088]
[null,"BK9001S00472",null,"Primary cycle route","MACDONALD ST",null,"CONCRETE",896.84448899999995,null,148.52000000000001,133199.34350628001,null,null,null,null,0,0,0,2016,144333]
[null,"BK9001S00569",null,"Primary cycle route","MACDONALD ST",null,"CONCRETE",201.229117,null,148.52000000000001,29886.548456840002,null,null,null,null,0,0,0,2016,32385]
[null,"BK9001S00533",null,"Primary cycle route","MONTAGUE RD",null,"CONCRETE",267.51214299999998,null,148.52000000000001,39730.90347836,null,null,null,null,0,0,0,2016,43052]
[null,"BK9001S00532",null,"Primary cycle route","MONTAGUE RD",null,"CONCRETE",232.48181500000001,null,148.52000000000001,34528.199163800004,null,null,null,null,0,0,0,2016,37414]
[null,"BK9001S00571",null,"Primary cycle route","MONTAGUE RD",null,"CONCRETE",668.73455999999999,null,148.52000000000001,99320.456851200011,null,null,null,null,0,0,0,2016,107623]
[null,"BK9001S00572",null,"Primary cycle route","MONTAGUE RD",null,"CONCRETE",115.459362,null,148.52000000000001,17148.02444424,null,null,null,null,0,0,0,2016,18581]
[null,"BK9001S00573",null,"Primary cycle route","MONTAGUE RD",null,"CONCRETE",71.666651000000002,null,148.52000000000001,10643.931006520001,null,null,null,null,0,0,0,2016,11534]
[null,"BK9001S00442",null,"Primary cycle route","NORTH QUAY",null,"ASHPALT",1240.8959580000001,null,148.52000000000001,184297.86768216002,null,null,null,null,0,0,0,2016,199703]
[null,"BK9001S00641",null,"Primary cycle route","PROSPECT ST",null,"CONCRETE",26.560343,null,148.52000000000001,3944.7421423600003,null,null,null,null,0,0,0,2016,4274]
[null,"BK9001S00159",null,"Primary cycle route","QUEENS WHARF RD",null,"ASHPALT",68.304554999999993,null,148.52000000000001,10144.592508599999,null,null,null,null,0,0,0,2016,10993]
[null,"BK9001S00340",null,"Primary cycle route","QUEENS WHARF RD",null,"CONCRETE",674.83137099999999,null,148.52000000000001,100225.95522092,null,null,null,null,0,0,0,2016,108604]
[null,"BK9001S00134",null,"Primary cycle route","RIVER TCE",null,"CONCRETE",269.88788599999998,null,148.52000000000001,40083.748828720003,null,null,null,null,0,0,0,2016,43434]
[null,"BK9001S00136",null,"Primary cycle route","RIVER TCE",null,"CONCRETE",215.763293,null,148.52000000000001,32045.164276360003,null,null,null,null,0,0,0,2016,34724]
[null,"BK9001S00139",null,"Primary cycle route","RIVER TCE",null,"CONCRETE",331.41055599999999,null,148.52000000000001,49221.095777120005,null,null,null,null,0,0,0,2016,53335]
[null,"BK9001S00322",null,"Primary cycle route","RIVER TCE",null,"CONCRETE",49.344416000000002,null,148.52000000000001,7328.6326643200009,null,null,null,null,0,0,0,2016,7941]
[null,"BK9001S00727",null,"Primary cycle route","RIVERVIEW COURT",null,"CONCRETE",50.144568,null,148.52000000000001,7447.4712393600003,null,null,null,null,0,0,0,2016,8070]
[null,"BK9001S00634",null,"Primary cycle route","ROTHERHAM ST",null,"CONCRETE",926.29827499999999,null,148.52000000000001,137573.81980300002,null,null,null,null,0,0,0,2016,149074]
[null,"BK9001S00635",null,"Primary cycle route","ROTHERHAM ST",null,"CONCRETE",235.94329099999999,null,148.52000000000001,35042.297579320002,null,null,null,null,0,0,0,2016,37971]
[null,"BK9001S00125",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",43.163952999999999,null,148.52000000000001,6410.7102995600007,null,null,null,null,0,0,0,2016,6947]
[null,"BK9001S00126",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",38.306351999999997,null,148.52000000000001,5689.2593990400001,null,null,null,null,0,0,0,2016,6165]
[null,"BK9001S00313",null,"Primary cycle route","STANLEY ST",null,"ASHPALT",35.965409999999999,null,148.52000000000001,5341.5826932,null,null,null,null,0,0,0,2016,5788]
[null,"BK9001S00314",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",82.191820000000007,null,148.52000000000001,12207.129106400002,null,null,null,null,0,0,0,2016,13228]
[null,"BK9001S00128",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",277.29317800000001,null,148.52000000000001,41183.582796560004,null,null,null,null,0,0,0,2016,44626]
[null,"BK9001S00315",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",42.356307000000001,null,148.52000000000001,6290.7587156400004,null,null,null,null,0,0,0,2016,6817]
[null,"BK9001S00699",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",230.07864900000001,null,148.52000000000001,34171.280949480002,null,null,null,null,0,0,0,2016,37028]
[null,"BK9001S00700",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",96.786963999999998,null,148.52000000000001,14374.79989328,null,null,null,null,0,0,0,2016,15576]
[null,"BK9001S00681",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",110.495778,null,148.52000000000001,16410.832948560001,null,null,null,null,0,0,0,2016,17783]
[null,"BK9001S00682",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",33.876593999999997,null,148.52000000000001,5031.3517408799999,null,null,null,null,0,0,0,2016,5452]
[null,"BK9001S00698",null,"Primary cycle route","STANLEY ST",null,"CONCRETE",30.153938,null,148.52000000000001,4478.4628717600008,null,null,null,null,0,0,0,2016,4853]
[null,"BK9001S00096",null,"Primary cycle route","WATERWORKS RD",null,"ASHPALT",40.094596000000003,null,148.52000000000001,5954.8493979200011,null,null,null,null,0,0,0,2016,6453]
[null,"BK9001S00094",null,"Secondary cycle route","WATERWORKS RD",null,"CONCRETE",59.357168000000001,null,148.52000000000001,8815.7265913600004,null,null,null,null,0,0,0,2016,9553]
[null,"BK9001S00630",null,"Primary cycle route","WHARF ST",null,"CONCRETE",396.19884999999999,null,148.52000000000001,58843.453202000004,null,null,null,null,0,0,0,2016,63762]
[null,"BK9001S00631",null,"Primary cycle route","WHARF ST",null,"CONCRETE",81.937720999999996,null,148.52000000000001,12169.39032292,null,null,null,null,0,0,0,2016,13187]
[null,"BK9001S00632",null,"Primary cycle route","WHARF ST",null,"CONCRETE",26.142855999999998,null,148.52000000000001,3882.7369731200001,null,null,null,null,0,0,0,2016,4207]
[null,"BK9002S00208",null,"Primary cycle route","ADDISON ST",null,"CONCRETE",317.553111,null,148.52000000000001,47162.988045720005,null,null,null,null,29.561015300000001,15.000000016914168,443.41523000000001,2016,51587]
[null,"BK9002S00465",null,"Primary cycle route","BISHOP ST",null,"CONCRETE",598.49550799999997,null,148.52000000000001,88888.552848160005,null,null,null,null,323.36307099999999,14.999999984537506,4850.4460600000002,2016,101583]
[null,"BK9002S00461",null,"Primary cycle route","BISHOP ST",null,"CONCRETE",578.91817700000001,null,148.52000000000001,85980.927648040015,null,null,null,null,0,0,0,2016,93168]
[null,"BK9002S00462",null,"Primary cycle route","BISHOP ST",null,"CONCRETE",31.127721000000001,null,148.52000000000001,4623.0891229200006,null,null,null,null,0,0,0,2016,5010]
[null,"BK9002S00463",null,"Primary cycle route","BISHOP ST",null,"CONCRETE",79.889159000000006,null,148.52000000000001,11865.137894680001,null,null,null,null,0,0,0,2016,12857]
[null,"BK9002S00464",null,"Primary cycle route","BISHOP ST",null,"CONCRETE",31.999915999999999,null,148.52000000000001,4752.6275243199998,null,null,null,null,0,0,0,2016,5150]
[null,"BK9002S00164",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",73.351043000000004,null,148.52000000000001,10894.096906360001,null,null,null,null,0,0,0,2016,11805]
[null,"BK9002S00165",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",247.08398099999999,null,148.52000000000001,36696.912858119998,null,null,null,null,0,0,0,2016,39764]
[null,"BK9002S00025",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",294.875564,null,148.52000000000001,43794.918765280003,null,null,null,null,0,0,0,2016,47456]
[null,"BK9002S00053",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",46.240955,null,148.52000000000001,6867.7066366000008,null,null,null,null,0,0,0,2016,7442]
[null,"BK9002S00054",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",29.048113000000001,null,148.52000000000001,4314.2257427600007,null,null,null,null,0,0,0,2016,4675]
[null,"BK9002S00166",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",78.390111000000005,null,148.52000000000001,11642.499285720001,null,null,null,null,0,0,0,2016,12616]
[null,"BK9002S00167",null,"Secondary cycle route","BLANDFORD ST",null,"CONCRETE",190.05989099999999,null,148.52000000000001,28227.69501132,null,null,null,null,0,0,0,2016,30587]
[null,"BK9002S00407",null,"Primary cycle route","CAMPBELL ST",null,"CONCRETE",271.392067,null,148.52000000000001,40307.149790840005,null,null,null,null,0,0,0,2016,43676]
[null,"BK9002S00041",null,"Primary cycle route","CHEVIOT ST",null,"CONCRETE",8.7524899999999999,null,148.52000000000001,1299.9198148,null,null,null,null,0,0,0,2016,1409]
[null,"BK9002S00292",null,"Primary cycle route","DAMON RD",null,"CONCRETE",1270.0088470000001,null,148.52000000000001,188621.71395644001,null,null,null,null,374.57169299999998,14.999999986651421,5618.57539,2016,210487]
[null,"BK9002S00173",null,"Primary cycle route","DAMON RD",null,"CONCRETE",189.38427999999999,null,148.52000000000001,28127.353265599999,null,null,null,null,0,0,0,2016,30479]
[null,"BK9002S00009",null,"Primary cycle route","DAVIDSON ST",null,"CONCRETE",534.12726399999997,null,148.52000000000001,79328.581249280003,null,null,null,null,0,0,0,2016,85960]
[null,"BK9002S00227",null,"Primary cycle route","DAVIDSON ST",null,"CONCRETE",31.964423,null,148.52000000000001,4747.3561039599999,null,null,null,null,0,0,0,2016,5144]
[null,"BK9002S00068",null,"Primary cycle route","EDGAR ST",null,"CONCRETE",913.10774300000003,null,148.52000000000001,135614.76199036001,null,null,null,null,0,0,0,2016,146951]
[null,"BK9002S00383",null,"Primary cycle route","EVANS ST",null,"CONCRETE",41.314121999999998,null,148.52000000000001,6135.9733994400003,null,null,null,null,0,0,0,2016,6649]
[null,"BK9002S00280",null,"Secondary cycle route","FERRES STREET",null,"CONCRETE",96.384544000000005,null,148.52000000000001,14315.032474880001,null,null,null,null,0,0,0,2016,15512]
[null,"BK9002S00340",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",960.67564300000004,null,148.52000000000001,{"$f":"J140*H140","v":142679.54649836002},null,null,null,null,774.62094000000002,{"$f":"IFERROR(R140/P140,0)","v":15},11619.3141,2016,167217]
[null,"BK9002S00209",null,"Primary cycle route","GALLWAY ST",null,"CONCRETE",593.68777899999998,null,148.52000000000001,88174.508937079998,null,null,null,null,4.7723988400000001,299.99999958092354,1431.71965,2016,{"$f":"IFERROR(ROUND((K141*(1+PPI_Existing)^(YEAR-S141))+(R141*((1+LandInd_Existing)^(YEAR-S141))),0),0)","v":97099}]
[null,"BK9002S00252",null,"Primary cycle route","GAMELIN CRES",null,"CONCRETE",1050.9394299999999,null,148.52000000000001,156085.52414359999,null,null,null,null,0,0,0,2016,169133]
[null,"BK9002S00003",null,"Secondary cycle route","GAMELIN CRES",null,"CONCRETE",379.10355800000002,null,148.52000000000001,56304.460434160006,null,null,null,null,0,0,0,2016,61011]
[null,"BK9002S00042",null,"Secondary cycle route","GAMELIN CRES",null,"CONCRETE",83.192430000000002,null,148.52000000000001,12355.7397036,null,null,null,null,0,0,0,2016,13389]
[null,"BK9002S00161",null,"Secondary cycle route","GAMELIN CRES",null,"CONCRETE",114.757885,null,148.52000000000001,17043.8410802,null,null,null,null,0,0,0,2016,18469]
[null,"BK9002S00229",null,"Secondary cycle route","GAMELIN CRES",null,"CONCRETE",1111.6947869999999,null,148.52000000000001,165108.90976524001,null,null,null,null,0,0,0,2016,178910]
[null,"BK9002S00045",null,"Secondary cycle route","GAMELIN CRES",null,"CONCRETE",38.089351999999998,null,148.52000000000001,5657.0305590400003,null,null,null,null,0,0,0,2016,6130]
[null,"BK9002S00160",null,"Secondary cycle route","GAMELIN CRES",null,"CONCRETE",97.080534,null,148.52000000000001,14418.400909680002,null,null,null,null,0,0,0,2016,15624]
[null,"BK9002S00381",null,"Primary cycle route","GLENROSA RD",null,"CONCRETE",303.08934299999999,null,148.52000000000001,45014.82922236,null,null,null,null,0,0,0,2016,48778]
[null,"BK9002S00262",null,"Primary cycle route","GOULD RD",null,"CONCRETE",170.596385,null,148.52000000000001,25336.975100200001,null,null,null,null,0,0,0,2016,27455]
[null,"BK9002S00346",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",316.929464,null,148.52000000000001,47070.36399328,null,null,null,null,18.2374729,15.000000027416078,273.562094,2016,51302]
[null,"BK9002S00347",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",195.820077,null,148.52000000000001,29083.197836040003,null,null,null,null,0,0,0,2016,31514]
[null,"BK9002S00343",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",174.880191,null,148.52000000000001,25973.205967320002,null,null,null,null,0,0,0,2016,28144]
[null,"BK9002S00345",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",116.68939,null,148.52000000000001,17330.7082028,null,null,null,null,0,0,0,2016,18779]
[null,"BK9002S00344",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",96.231510999999998,null,148.52000000000001,14292.304013720001,null,null,null,null,0,0,0,2016,15487]
[null,"BK9002S00348",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",537.45923200000004,null,148.52000000000001,79823.445136640017,null,null,null,null,0,0,0,2016,86496]
[null,"BK9002S00452",null,"Primary cycle route","HULME ST",null,"CONCRETE",368.35247299999997,null,148.52000000000001,54707.709289960003,null,null,null,null,0,0,0,2016,59281]
[null,"BK9002S00453",null,"Primary cycle route","HULME ST",null,"CONCRETE",18.430319000000001,null,148.52000000000001,2737.2709778800004,null,null,null,null,0,0,0,2016,2966]
[null,"BK9002S00437",null,"Primary cycle route","JEAN ST",null,"CONCRETE",713.32062599999995,null,148.52000000000001,105942.37937352,null,null,null,null,3984.94157,14.999999987452766,59774.123500000002,2016,179674]
[null,"BK9002S00301",null,"Primary cycle route","JEAN ST",null,"CONCRETE",1524.2529970000001,null,148.52000000000001,226382.05511444001,null,null,null,null,0,0,0,2016,245305]
[null,"BK9002S00300",null,"Primary cycle route","JEAN ST",null,"CONCRETE",28.964241999999999,null,148.52000000000001,4301.7692218399998,null,null,null,null,0,0,0,2016,4661]
[null,"BK9002S00189",null,"Secondary cycle route","JEAN ST",null,"CONCRETE",1686.718071,null,148.52000000000001,250511.36790492001,null,null,null,null,149.97085899999999,15.000000033339813,2249.5628900000002,2016,273893]
[null,"BK9002S00408",null,"Primary cycle route","M3",null,"CONCRETE",53.171695,null,148.52000000000001,7897.0601414000002,null,null,null,null,0,0,0,2016,8557]
[null,"BK9002S00409",null,"Primary cycle route","M3",null,"CONCRETE",24.340056000000001,null,148.52000000000001,3614.9851171200003,null,null,null,null,0,0,0,2016,3917]
[null,"BK9002S00410",null,"Primary cycle route","M3",null,"CONCRETE",30.428076999999998,null,148.52000000000001,4519.1779960399999,null,null,null,null,0,0,0,2016,4897]
[null,"BK9002S00411",null,"Primary cycle route","M3",null,"CONCRETE",65.772409999999994,null,148.52000000000001,9768.5183331999997,null,null,null,null,0,0,0,2016,10585]
[null,"BK9002S00412",null,"Primary cycle route","M3",null,"CONCRETE",38.538243000000001,null,148.52000000000001,5723.6998503600007,null,null,null,null,0,0,0,2016,6202]
[null,"BK9002S00428",null,"Primary cycle route","M7",null,"CONCRETE",1037.516666,null,148.52000000000001,154091.97523432001,null,null,null,null,0,0,0,2016,166972]
[null,"BK9002S00434",null,"Primary cycle route","M7",null,"CONCRETE",52.435208000000003,null,148.52000000000001,7787.6770921600009,null,null,null,null,0,0,0,2016,8439]
[null,"BK9002S00413",null,"Primary cycle route","M7",null,"CONCRETE",123.167655,null,148.52000000000001,18292.860120600002,null,null,null,null,0,0,0,2016,19822]
[null,"BK9002S00418",null,"Primary cycle route","M7",null,"CONCRETE",104.457897,null,148.52000000000001,15514.086862440001,null,null,null,null,0,0,0,2016,16811]
[null,"BK9002S00419",null,"Primary cycle route","M7",null,"CONCRETE",51.295758999999997,null,148.52000000000001,7618.4461266799999,null,null,null,null,0,0,0,2016,8255]
[null,"BK9002S00420",null,"Primary cycle route","M7",null,"CONCRETE",22.705838,null,148.52000000000001,3372.2710597600003,null,null,null,null,0,0,0,2016,3654]
[null,"BK9002S00421",null,"Primary cycle route","M7",null,"CONCRETE",49.976759000000001,null,148.52000000000001,7422.5482466800004,null,null,null,null,0,0,0,2016,8043]
[null,"BK9002S00422",null,"Primary cycle route","M7",null,"CONCRETE",31.490473999999999,null,148.52000000000001,4676.9651984800003,null,null,null,null,0,0,0,2016,5068]
[null,"BK9002S00423",null,"Primary cycle route","M7",null,"CONCRETE",117.60380499999999,null,148.52000000000001,17466.517118600001,null,null,null,null,0,0,0,2016,18927]
[null,"BK9002S00424",null,"Primary cycle route","M7",null,"CONCRETE",63.997697000000002,null,148.52000000000001,9504.9379584400012,null,null,null,null,0,0,0,2016,10299]
[null,"BK9002S00425",null,"Primary cycle route","M7",null,"CONCRETE",133.05256600000001,null,148.52000000000001,19760.967102320003,null,null,null,null,0,0,0,2016,21413]
[null,"BK9002S00426",null,"Primary cycle route","M7",null,"CONCRETE",55.253211,null,148.52000000000001,8206.2068977200015,null,null,null,null,0,0,0,2016,8892]
[null,"BK9002S00427",null,"Primary cycle route","M7",null,"CONCRETE",33.867519000000001,null,148.52000000000001,5030.0039218800002,null,null,null,null,0,0,0,2016,5450]
[null,"BK9002S00028",null,"Primary cycle route","MARK ST",null,"CONCRETE",34.861713999999999,null,148.52000000000001,5177.6617632799998,null,null,null,null,0,0,0,2016,5610]
[null,"BK9002S00342",null,"Primary cycle route","MCCORD ST",null,"CONCRETE",797.012247,null,148.52000000000001,118372.25892444002,null,null,null,null,0,0,0,2016,128267]
[null,"BK9002S00095",null,"Secondary cycle route","MCCORD ST",null,"CONCRETE",87.403661999999997,null,148.52000000000001,12981.19188024,null,null,null,null,0,0,0,2016,14066]
[null,"BK9002S00196",null,"Secondary cycle route","MCCORD ST",null,"CONCRETE",69.044996999999995,null,148.52000000000001,10254.56295444,null,null,null,null,0,0,0,2016,11112]
[null,"BK9002S00239",null,"Secondary cycle route","MCCORD ST",null,"CONCRETE",161.14324300000001,null,148.52000000000001,23932.994450360002,null,null,null,null,0,0,0,2016,25934]
[null,"BK9002S00102",null,"Primary cycle route","MCDONALD RD",null,"CONCRETE",53.948787000000003,null,148.52000000000001,8012.4738452400006,null,null,null,null,8.9429617300000004,148.00000044280631,1323.55834,2016,10119]
[null,"BK9002S00324",null,"Secondary cycle route","MORNINGTON ST",null,"CONCRETE",387.92379499999998,null,148.52000000000001,57614.442033400002,null,null,null,null,0,0,0,2016,62430]
[null,"BK9002S00325",null,"Secondary cycle route","MORNINGTON ST",null,"CONCRETE",456.60445499999997,null,148.52000000000001,67814.893656600005,null,null,null,null,0,0,0,2016,73484]
[null,"BK9002S00234",null,"Primary cycle route","MURRAY ST",null,"CONCRETE",2299.8417869999998,null,148.52000000000001,341572.50220524002,null,null,null,null,0,0,0,2016,370124]
[null,"BK9002S00179",null,"Primary cycle route","NOBLE ST",null,"CONCRETE",1329.274506,null,148.52000000000001,197423.84963112001,null,null,null,null,0,0,0,2016,213926]
[null,"BK9002S00377",null,"Primary cycle route","NOBLE ST",null,"CONCRETE",368.71824500000002,null,148.52000000000001,54762.033747400004,null,null,null,null,0,0,0,2016,59340]
[null,"BK9002S00439",null,"Primary cycle route","NORMAN AVE",null,"CONCRETE",443.71498200000002,null,148.52000000000001,65900.549126640006,null,null,null,null,0,0,0,2016,71409]
[null,"BK9002S00438",null,"Primary cycle route","NORMAN AVE",null,"CONCRETE",1045.9727339999999,null,148.52000000000001,155347.87045367999,null,null,null,null,0,0,0,2016,168333]
[null,"BK9002S00100",null,"Secondary cycle route","NORMAN AVE",null,"CONCRETE",72.517719,null,148.52000000000001,10770.331625880001,null,null,null,null,0,0,0,2016,11671]
[null,"BK9002S00002",null,"Primary cycle route","SHAND ST",null,"CONCRETE",94.635076999999995,null,148.52000000000001,14055.201636040001,null,null,null,null,0,0,0,2016,15230]
[null,"BK9002S00131",null,"Primary cycle route","SHAND ST",null,"CONCRETE",129.73957899999999,null,148.52000000000001,19268.922273079999,null,null,null,null,0,0,0,2016,20880]
[null,"BK9002S00058",null,"Secondary cycle route","SHAND ST",null,"CONCRETE",101.555519,null,148.52000000000001,15083.025681880001,null,null,null,null,0,0,0,2016,16344]
[null,"BK9002S00282",null,"Secondary cycle route","SHAND STREET",null,"CONCRETE",91.525923000000006,null,148.52000000000001,13593.430083960002,null,null,null,null,0,0,0,2016,14730]
[null,"BK9002S00283",null,"Secondary cycle route","SHAND STREET",null,"CONCRETE",38.993898999999999,null,148.52000000000001,5791.3738794800001,null,null,null,null,0,0,0,2016,6275]
[null,"BK9002S00284",null,"Secondary cycle route","SHAND STREET",null,"CONCRETE",171.903986,null,148.52000000000001,25531.180000720004,null,null,null,null,0,0,0,2016,27665]
[null,"BK9002S00285",null,"Secondary cycle route","SHAND STREET",null,"CONCRETE",87.631119999999996,null,148.52000000000001,13014.9739424,null,null,null,null,0,0,0,2016,14103]
[null,"BK9002S00286",null,"Secondary cycle route","SHAND STREET",null,"CONCRETE",213.48191499999999,null,148.52000000000001,31706.334015799999,null,null,null,null,0,0,0,2016,34357]
[null,"BK9002S00110",null,"Primary cycle route","SOMERSET ST",null,"CONCRETE",758.78328199999999,null,148.52000000000001,112694.49304264001,null,null,null,null,0,0,0,2016,122115]
[null,"BK9002S00024",null,"Secondary cycle route","STAFFORD RD",null,"CONCRETE",348.44256200000001,null,148.52000000000001,{"$f":"J204*H204","v":51750.689308240006},null,null,null,null,0,{"$f":"IFERROR(R204/P204,0)","v":0},0,2016,56077]
[null,"BK9002S00433",null,"Primary cycle route","SWAN TCE",null,"CONCRETE",629.331906,null,148.52000000000001,93468.37467912001,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K205*(1+PPI_Existing)^(YEAR-S205))+(R205*((1+LandInd_Existing)^(YEAR-S205))),0),0)","v":101281}]
[null,"BK9002S00184",null,"Secondary cycle route","TENNIS AVE",null,"CONCRETE",898.24664800000005,null,148.52000000000001,133407.59216096002,null,null,null,null,0,0,0,2016,144559]
[null,"BK9002S00291",null,"Primary cycle route","THISTLE ST",null,"CONCRETE",1221.7116149999999,null,148.52000000000001,181448.60905980002,null,null,null,null,0,0,0,2016,196616]
[null,"BK9002S00431",null,"Primary cycle route","VICTORIA ST",null,"CONCRETE",153.32813400000001,null,148.52000000000001,22772.294461680001,null,null,null,null,90.256607700000004,15.000000049857846,1353.8491200000001,2016,26145]
[null,"BK9002S00048",null,"Primary cycle route","WEBSTER RD",null,"CONCRETE",703.13709400000005,null,148.52000000000001,104429.92120088001,null,null,null,null,0,0,0,2016,113159]
[null,"BK9002S00047",null,"Primary cycle route","WEBSTER RD",null,"CONCRETE",190.98874699999999,null,148.52000000000001,28365.648704440002,null,null,null,null,0,0,0,2016,30737]
[null,"BK9002S00163",null,"Primary cycle route","WEBSTER RD",null,"CONCRETE",166.371296,null,148.52000000000001,24709.464881920001,null,null,null,null,0,0,0,2016,26775]
[null,"BK9002S00162",null,"Secondary cycle route","WEBSTER RD",null,"CONCRETE",81.973011,null,148.52000000000001,12174.631593720002,null,null,null,null,0,0,0,2016,13192]
[null,"BK9003S00120",null,"Secondary cycle route","ALMA RD",null,"CONCRETE",165.713808,null,148.52000000000001,24611.814764160001,null,null,null,null,0,0,0,2016,26669]
[null,"BK9003S00121",null,"Secondary cycle route","ALMA RD",null,"CONCRETE",13.167191000000001,null,148.52000000000001,1955.5912073200002,null,null,null,null,0,0,0,2016,2119]
[null,"BK9003S00078",null,"Secondary cycle route","AMY ST",null,"ASHPALT",83.768355999999997,null,148.52000000000001,12441.276233120001,null,null,null,null,0,0,0,2016,13481]
[null,"BK9003S00019",null,"Primary cycle route","COUTTS ST",null,"CONCRETE",330.36162000000002,null,148.52000000000001,49065.307802400006,null,null,null,null,0,0,0,2016,53167]
[null,"BK9003S00106",null,"Primary cycle route","HARBOUR RD",null,"CONCRETE",151.76696699999999,null,148.52000000000001,22540.42993884,null,null,null,null,0,0,0,2016,24425]
[null,"BK9003S00105",null,"Primary cycle route","HARBOUR RD",null,"CONCRETE",719.39617199999998,null,148.52000000000001,106844.71946544001,null,null,null,null,0,0,0,2016,115776]
[null,"BK9003S00112",null,"Primary cycle route","HARBOUR RD",null,"CONCRETE",381.57139799999999,null,148.52000000000001,56670.984030960004,null,null,null,null,0,0,0,2016,61408]
[null,"BK9003S00039",null,"Secondary cycle route","HIGGS ST",null,"CONCRETE",14.873576999999999,null,148.52000000000001,2209.0236560399999,null,null,null,null,0,0,0,2016,2394]
[null,"BK9003S00077",null,"Secondary cycle route","HIGGS ST",null,"PAVER",21.961326,null,151.88,3335.4861928799996,null,null,null,null,0,0,0,2016,3614]
[null,"BK9003S00079",null,"Primary cycle route","KENBURY ST",null,"CONCRETE",499.87067200000001,null,148.52000000000001,74240.792205440011,null,null,null,null,0,0,0,2016,80447]
[null,"BK9003S00089",null,"Secondary cycle route","KINGSFORD SMITH DR",null,"ASHPALT",504.24319300000002,null,148.52000000000001,74890.199024360001,null,null,null,null,0,0,0,2016,81150]
[null,"BK9003S00083",null,"Primary cycle route","NEWSTEAD TCE",null,"CONCRETE",315.30605600000001,null,148.52000000000001,46829.255437120002,null,null,null,null,0,0,0,2016,50744]
[null,"BK9003S00017",null,"Primary cycle route","NEWSTEAD TCE",null,"CONCRETE",45.261049,null,148.52000000000001,6722.1709974800006,null,null,null,null,0,0,0,2016,7284]
[null,"BK9003S00193",null,"Primary cycle route","SERPENTINE RD",null,"CONCRETE",177.83113,null,148.52000000000001,26411.479427600003,null,null,null,null,0,0,0,2016,28619]
[null,"BK9004S00361",null,"Primary cycle route","ADDISON AVE",null,"CONCRETE",1574.76306,null,148.52000000000001,233883.80967120003,null,null,null,null,0,0,0,2016,253434]
[null,"BK9004S00113",null,"Secondary cycle route","BEELARONG ST",null,"CONCRETE",62.672415000000001,null,148.52000000000001,9308.1070758000005,null,null,null,null,0,0,0,2016,10086]
[null,"BK9004S00114",null,"Secondary cycle route","BEELARONG ST",null,"CONCRETE",53.167582000000003,null,148.52000000000001,7896.4492786400006,null,null,null,null,0,0,0,2016,8557]
[null,"BK9004S00056",null,"Primary cycle route","LAIDLAW PDE",null,"ASHPALT",28.893943,null,148.52000000000001,4291.3284143600004,null,null,null,null,0,0,0,2016,4650]
[null,"BK9004S00329",null,"Secondary cycle route","LANDSDOWNE ST",null,"CONCRETE",57.435208000000003,null,148.52000000000001,8530.2770921600004,null,null,null,null,0,0,0,2016,9243]
[null,"BK9004S00057",null,"Primary cycle route","LYTTON RD",null,"ASHPALT",714.78481599999998,null,148.52000000000001,106159.84087232,null,null,null,null,0,0,0,2016,115034]
[null,"BK9004S00134",null,"Primary cycle route","LYTTON RD",null,"CONCRETE",19.617564000000002,null,148.52000000000001,2913.6006052800003,null,null,null,null,0,0,0,2016,3157]
[null,"BK9004S00316",null,"Primary cycle route","LYTTON RD",null,"ASHPALT",471.54623800000002,null,148.52000000000001,70034.047267760005,null,null,null,null,0,0,0,2016,75888]
[null,"BK9004S00303",null,"Primary cycle route","MERTHYR ROAD",null,"CONCRETE",1729.3948370000001,null,148.52000000000001,256849.72119124004,null,null,null,null,0,0,0,2016,278320]
[null,"BK9004S00282",null,"Primary cycle route","NEWSTEAD TERRACE",null,"CONCRETE",93.170063999999996,null,148.52000000000001,13837.61790528,null,null,null,null,0,0,0,2016,14994]
[null,"BK9004S00295",null,"Primary cycle route","NEWSTEAD TERRACE",null,"PAVER",49.225149000000002,null,151.88,7476.3156301199997,null,null,null,null,0,0,0,2016,8101]
[null,"BK9004S00161",null,"Primary cycle route","OXLADE DR",null,"CONCRETE",2669.5232980000001,null,148.52000000000001,396477.60021896003,null,null,null,null,0,0,0,2016,429619]
[null,"BK9004S00323",null,"Primary cycle route","RIVERVIEW COURT",null,"CONCRETE",673.42573600000003,null,148.52000000000001,100017.19031072001,null,null,null,null,0,0,0,2016,108378]
[null,"BK9004S00002",null,"Secondary cycle route","SCOTT ST",null,"CONCRETE",356.238809,null,148.52000000000001,52908.587912680006,null,null,null,null,0,0,0,2016,57331]
[null,"BK9004S00003",null,"Secondary cycle route","SCOTT ST",null,"ASHPALT",17.729376999999999,null,148.52000000000001,2633.1670720400002,null,null,null,null,0,0,0,2016,2853]
[null,"BK9004S00325",null,"Primary cycle route","WATERLINE CRES",null,"CONCRETE",759.23884699999996,null,148.52000000000001,112762.15355644,null,null,null,null,0,0,0,2016,122188]
[null,"BK9004S00360",null,"Primary cycle route","WATERLINE CRES",null,"CONCRETE",870.00345600000003,null,148.52000000000001,129212.91328512001,null,null,null,null,0,0,0,2016,140014]
[null,"BK9005S00323",null,"Secondary cycle route","BARNSDALE PL",null,"CONCRETE",666.57045100000005,null,148.52000000000001,98999.043382520016,null,null,null,null,1664.80377,295.19676664355461,491444.69,2016,640666]
[null,"BK9005S00311",null,"Primary cycle route","BARR ST",null,"CONCRETE",101.764421,null,148.52000000000001,15114.051806920001,null,null,null,null,0,0,0,2016,16377]
[null,"BK9005S00083",null,"Secondary cycle route","BIRUBI ST",null,"CONCRETE",361.734557,null,148.52000000000001,53724.816405640006,null,null,null,null,0,0,0,2016,58216]
[null,"BK9005S00287",null,"Secondary cycle route","BIRUBI ST",null,"CONCRETE",148.478621,null,148.52000000000001,22052.044790920001,null,null,null,null,0,0,0,2016,23895]
[null,"BK9005S00229",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",378.10039799999998,null,148.52000000000001,56155.471110960003,null,null,null,null,0,0,0,2016,60849]
[null,"BK9005S00225",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",123.371825,null,148.52000000000001,18323.183449,null,null,null,null,0,0,0,2016,19855]
[null,"BK9005S00231",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",202.12965800000001,null,148.52000000000001,30020.296806160004,null,null,null,null,0,0,0,2016,32530]
[null,"BK9005S00232",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",205.04450399999999,null,148.52000000000001,30453.209734079999,null,null,null,null,0,0,0,2016,32999]
[null,"BK9005S00233",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",30.250074000000001,null,148.52000000000001,4492.7409904800006,null,null,null,null,0,0,0,2016,4868]
[null,"BK9005S00096",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",104.744243,null,148.52000000000001,15556.61497036,null,null,null,null,0,0,0,2016,16857]
[null,"BK9005S00226",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",106.524219,null,148.52000000000001,15820.977005880002,null,null,null,null,0,0,0,2016,17143]
[null,"BK9005S00227",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",82.801006000000001,null,148.52000000000001,12297.605411120001,null,null,null,null,0,0,0,2016,13326]
[null,"BK9005S00228",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",118.27619,null,148.52000000000001,17566.379738800002,null,null,null,null,0,0,0,2016,19035]
[null,"BK9005S00230",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",84.141267999999997,null,148.52000000000001,12496.66112336,null,null,null,null,0,0,0,2016,13541]
[null,"BK9005S00342",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",227.73782,null,148.52000000000001,33823.621026400004,null,null,null,null,0,0,0,2016,36651]
[null,"BK9005S00006",null,"Secondary cycle route","CASWELL ST",null,"CONCRETE",66.143049000000005,null,148.52000000000001,9823.5656374800019,null,null,null,null,0,0,0,2016,10645]
[null,"BK9005S00068",null,"Secondary cycle route","CASWELL ST",null,"CONCRETE",353.25145199999997,null,148.52000000000001,52464.905651039997,null,null,null,null,0,0,0,2016,56850]
[null,"BK9005S00072",null,"Secondary cycle route","CLARENCE ST",null,"CONCRETE",71.180971999999997,null,148.52000000000001,10571.797961440001,null,null,null,null,630.75744999999995,15.000000000000002,9461.36175,2016,21724]
[null,"BK9005S00144",null,"Secondary cycle route","CLARENCE ST",null,"CONCRETE",83.140469999999993,null,148.52000000000001,12348.022604399999,null,null,null,null,0,0,0,2016,13380]
[null,"BK9005S00141",null,"Secondary cycle route","CLARENCE ST",null,"CONCRETE",149.211029,null,148.52000000000001,22160.822027080001,null,null,null,null,0,0,0,2016,24013]
[null,"BK9005S00143",null,"Secondary cycle route","CLARENCE ST",null,"CONCRETE",89.373563000000004,null,148.52000000000001,13273.761576760002,null,null,null,null,0,0,0,2016,14383]
[null,"BK9005S00069",null,"Secondary cycle route","CLARENCE ST",null,"CONCRETE",73.507746999999995,null,148.52000000000001,10917.370584439999,null,null,null,null,0,0,0,2016,11830]
[null,"BK9005S00276",null,"Secondary cycle route","CONSTANCE ST",null,"CONCRETE",82.985692999999998,null,148.52000000000001,12325.03512436,null,null,null,null,126.919101,15.000000039395175,1903.7865200000001,2016,15422]
[null,"BK9005S00274",null,"Secondary cycle route","CONSTANCE ST",null,"CONCRETE",32.715000000000003,null,148.52000000000001,4858.8318000000008,null,null,null,null,0,0,0,2016,5265]
[null,"BK9005S00275",null,"Secondary cycle route","CONSTANCE ST",null,"CONCRETE",28.794298999999999,null,148.52000000000001,{"$f":"J268*H268","v":4276.5292874799998},null,null,null,null,0,{"$f":"IFERROR(R268/P268,0)","v":0},0,2016,4634]
[null,"BK9005S00052",null,"Secondary cycle route","CORNWALL ST",null,"CONCRETE",73.988564999999994,null,148.52000000000001,10988.7816738,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K269*(1+PPI_Existing)^(YEAR-S269))+(R269*((1+LandInd_Existing)^(YEAR-S269))),0),0)","v":11907}]
[null,"BK9005S00053",null,"Secondary cycle route","CORNWALL ST",null,"CONCRETE",65.763210000000001,null,148.52000000000001,9767.1519492000007,null,null,null,null,0,0,0,2016,10584]
[null,"BK9005S00128",null,"Secondary cycle route","CORNWALL ST",null,"CONCRETE",39.901046999999998,null,148.52000000000001,5926.1035004400001,null,null,null,null,0,0,0,2016,6421]
[null,"BK9005S00283",null,"Secondary cycle route","DESHON ST",null,"CONCRETE",169.69379799999999,null,148.52000000000001,25202.922878959998,null,null,null,null,0,0,0,2016,27310]
[null,"BK9005S00281",null,"Secondary cycle route","DESHON ST",null,"CONCRETE",20.602032000000001,null,148.52000000000001,3059.8137926400004,null,null,null,null,0,0,0,2016,3316]
[null,"BK9005S00282",null,"Secondary cycle route","DESHON ST",null,"CONCRETE",11.030201999999999,null,148.52000000000001,1638.2056010399999,null,null,null,null,0,0,0,2016,1775]
[null,"BK9005S00284",null,"Secondary cycle route","DESHON ST",null,"CONCRETE",18.378140999999999,null,148.52000000000001,2729.52150132,null,null,null,null,0,0,0,2016,2958]
[null,"BK9005S00285",null,"Secondary cycle route","DESHON ST",null,"CONCRETE",42.230344000000002,null,148.52000000000001,6272.0506908800007,null,null,null,null,0,0,0,2016,6796]
[null,"BK9005S00030",null,"Secondary cycle route","ESHER ST",null,"CONCRETE",124.550068,null,148.52000000000001,18498.17609936,null,null,null,null,0,0,0,2016,20044]
[null,"BK9005S00302",null,"Secondary cycle route","ESHER ST",null,"CONCRETE",20.145783999999999,null,148.52000000000001,2992.0518396800003,null,null,null,null,0,0,0,2016,3242]
[null,"BK9005S00303",null,"Secondary cycle route","ESHER ST",null,"CONCRETE",17.02289,null,148.52000000000001,2528.2396228000002,null,null,null,null,0,0,0,2016,2740]
[null,"BK9005S00304",null,"Secondary cycle route","ESHER ST",null,"CONCRETE",7.7141760000000001,null,148.52000000000001,1145.7094195200002,null,null,null,null,0,0,0,2016,1241]
[null,"BK9005S00147",null,"Secondary cycle route","GLADSTONE LANE",null,"CONCRETE",405.09608200000002,null,148.52000000000001,60164.870098640007,null,null,null,null,107.12070300000001,15.000000046676316,1606.8105499999999,2016,66938]
[null,"BK9005S00280",null,"Secondary cycle route","GLADYS ST",null,"CONCRETE",859.69904199999996,null,148.52000000000001,127682.50171784,null,null,null,null,1680.12201,15.000000029759743,25201.8302,2016,165708]
[null,"BK9005S00279",null,"Secondary cycle route","GLADYS ST",null,"CONCRETE",16.110903,null,148.52000000000001,2392.7913135600002,null,null,null,null,0,0,0,2016,2593]
[null,"BK9005S00034",null,"Secondary cycle route","JACKSON ST",null,"CONCRETE",167.65788499999999,null,148.52000000000001,24900.549080200002,null,null,null,null,0,0,0,2016,26982]
[null,"BK9005S00035",null,"Secondary cycle route","JACKSON ST",null,"CONCRETE",22.787765,null,148.52000000000001,3384.4388578000003,null,null,null,null,0,0,0,2016,3667]
[null,"BK9005S00118",null,"Secondary cycle route","JACKSON ST",null,"CONCRETE",16.528414999999999,null,148.52000000000001,2454.8001958,null,null,null,null,0,0,0,2016,2660]
[null,"BK9005S00130",null,"Secondary cycle route","JULIETTE ST",null,"CONCRETE",109.485928,null,148.52000000000001,16260.850026560001,null,null,null,null,241.02801400000001,15,3615.4202100000002,2016,21544]
[null,"BK9005S00238",null,"Secondary cycle route","KNIGHT ST",null,"CONCRETE",25.181115999999999,null,148.52000000000001,3739.8993483200002,null,null,null,null,0,0,0,2016,4053]
[null,"BK9005S00240",null,"Secondary cycle route","KNIGHT ST",null,"CONCRETE",797.19748200000004,null,148.52000000000001,118399.77002664002,null,null,null,null,0,0,0,2016,128297]
[null,"BK9005S00242",null,"Secondary cycle route","KNIGHT ST",null,"CONCRETE",608.66649700000005,null,148.52000000000001,90399.148134440009,null,null,null,null,0,0,0,2016,97956]
[null,"BK9005S00171",null,"Secondary cycle route","LINCOLN ST",null,"CONCRETE",23.412208,null,148.52000000000001,3477.1811321600003,null,null,null,null,0,0,0,2016,3768]
[null,"BK9005S00243",null,"Secondary cycle route","LINCOLN ST",null,"CONCRETE",1338.3462420000001,null,148.52000000000001,198771.18386184002,null,null,null,null,0,0,0,2016,215386]
[null,"BK9005S00139",null,"Secondary cycle route","LONGLANDS ST",null,"CONCRETE",723.47895400000004,null,148.52000000000001,107451.09424808001,null,null,null,null,0,0,0,2016,116433]
[null,"BK9005S00320",null,"Secondary cycle route","NICHOLSON ST",null,"CONCRETE",27.220934,null,148.52000000000001,4042.8531176800002,null,null,null,null,0,0,0,2016,4381]
[null,"BK9005S00321",null,"Secondary cycle route","NICHOLSON ST",null,"CONCRETE",18.283849,null,148.52000000000001,2715.5172534800004,null,null,null,null,0,0,0,2016,2943]
[null,"BK9005S00324",null,"Secondary cycle route","NICHOLSON ST",null,"ASHPALT",236.84846200000001,null,148.52000000000001,35176.733576240003,null,null,null,null,0,0,0,2016,38117]
[null,"BK9005S00325",null,"Secondary cycle route","NICHOLSON ST",null,"ASHPALT",136.04238799999999,null,148.52000000000001,20205.01546576,null,null,null,null,0,0,0,2016,21894]
[null,"BK9005S00326",null,"Secondary cycle route","NICHOLSON ST",null,"ASHPALT",70.302352999999997,null,148.52000000000001,10441.30546756,null,null,null,null,0,0,0,2016,11314]
[null,"BK9005S00012",null,"Secondary cycle route","PANITYA ST",null,"CONCRETE",340.47033199999998,null,148.52000000000001,50566.653708639999,null,null,null,null,0,0,0,2016,54794]
[null,"BK9005S00125",null,"Secondary cycle route","PANITYA ST",null,"CONCRETE",18.759226999999999,null,148.52000000000001,2786.1203940400001,null,null,null,null,0,0,0,2016,3019]
[null,"BK9005S00235",null,"Secondary cycle route","PANITYA ST",null,"CONCRETE",197.802212,null,148.52000000000001,29377.58452624,null,null,null,null,0,0,0,2016,31833]
[null,"BK9005S00187",null,"Secondary cycle route","RIDGE ST",null,"CONCRETE",37.030082999999998,null,148.52000000000001,5499.7079271599996,null,null,null,null,0,0,0,2016,5959]
[null,"BK9005S00244",null,"Secondary cycle route","RIDGE ST",null,"CONCRETE",18.167975999999999,null,148.52000000000001,2698.3077955200001,null,null,null,null,0,0,0,2016,2924]
[null,"BK9005S00306",null,"Secondary cycle route","RIDGE ST",null,"CONCRETE",71.462957000000003,null,148.52000000000001,10613.678373640001,null,null,null,null,0,0,0,2016,11501]
[null,"BK9005S00301",null,"Secondary cycle route","SEXTON ST",null,"CONCRETE",233.335497,null,148.52000000000001,34654.988014440001,null,null,null,null,0,0,0,2016,37552]
[null,"BK9005S00190",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",712.78821000000005,null,148.52000000000001,105863.30494920001,null,null,null,null,0,0,0,2016,114712]
[null,"BK9005S00024",null,"Primary cycle route","SUNSHINE AVE",null,"CONCRETE",243.29769099999999,null,148.52000000000001,36134.573067320001,null,null,null,null,0,0,0,2016,39155]
[null,"BK9005S00312",null,"Primary cycle route","SUNSHINE AVE",null,"CONCRETE",100.89264300000001,null,148.52000000000001,14984.575338360002,null,null,null,null,0,0,0,2016,16237]
[null,"BK9005S00309",null,"Primary cycle route","SUNSHINE AVE",null,"CONCRETE",2.8967930000000002,null,148.52000000000001,430.23169636000006,null,null,null,null,0,0,0,2016,466]
[null,"BK9005S00310",null,"Primary cycle route","SUNSHINE AVE",null,"CONCRETE",3.961875,null,148.52000000000001,588.41767500000003,null,null,null,null,0,0,0,2016,638]
[null,"BK9005S00136",null,"Secondary cycle route","TURBO DR",null,"CONCRETE",612.37775299999998,null,148.52000000000001,90950.343875560007,null,null,null,null,0,0,0,2016,98553]
[null,"BK9005S00099",null,"Secondary cycle route","TURBO DR",null,"CONCRETE",226.488674,null,148.52000000000001,33638.097862480005,null,null,null,null,0,0,0,2016,36450]
[null,"BK9005S00007",null,"Secondary cycle route","TURBO DR",null,"CONCRETE",28.872154999999999,null,148.52000000000001,4288.0924605999999,null,null,null,null,0,0,0,2016,4647]
[null,"BK9005S00098",null,"Secondary cycle route","TURBO DR",null,"CONCRETE",854.56351600000005,null,148.52000000000001,126919.77339632002,null,null,null,null,0,0,0,2016,137529]
[null,"BK9005S00351",null,"Secondary cycle route","VENICE ST",null,"CONCRETE",304.35689100000002,null,148.52000000000001,45203.085451320003,null,null,null,null,0,0,0,2016,48982]
[null,"BK9005S00093",null,"Secondary cycle route","VENICE ST",null,"CONCRETE",201.71494300000001,null,148.52000000000001,29958.703334360001,null,null,null,null,0,0,0,2016,32463]
[null,"BK9005S00219",null,"Secondary cycle route","VICTOR STREET",null,"CONCRETE",1051.9813959999999,null,148.52000000000001,156240.27693391999,null,null,null,null,0,0,0,2016,169300]
[null,"BK9005S00057",null,"Secondary cycle route","VICTORIA TCE",null,"CONCRETE",100.90156399999999,null,148.52000000000001,14985.90028528,null,null,null,null,0,0,0,2016,16239]
[null,"BK9005S00236",null,"Secondary cycle route","VICTORIA TCE",null,"CONCRETE",41.800894,null,148.52000000000001,6208.2687768800006,null,null,null,null,0,0,0,2016,6727]
[null,"BK9005S00237",null,"Secondary cycle route","VICTORIA TCE",null,"CONCRETE",27.096475999999999,null,148.52000000000001,4024.3686155200003,null,null,null,null,0,0,0,2016,4361]
[null,"BK9005S00241",null,"Secondary cycle route","VICTORIA TCE",null,"CONCRETE",482.295592,null,148.52000000000001,71630.541323840007,null,null,null,null,0,0,0,2016,77618]
[null,"BK9005S00055",null,"Secondary cycle route","VICTORIA TCE",null,"CONCRETE",29.713024000000001,null,148.52000000000001,4412.9783244800001,null,null,null,null,0,0,0,2016,4782]
[null,"BK9005S00319",null,"Secondary cycle route","WILLIS ST",null,"ASHPALT",277.85729600000002,null,148.52000000000001,41267.365601920006,null,null,null,null,651.27118900000005,116.79434095156941,76064.789300000004,2016,127274]
[null,"BK9005S00322",null,"Secondary cycle route","WILLIS ST",null,"CONCRETE",195.96693300000001,null,148.52000000000001,29105.008889160003,null,null,null,null,0,0,0,2016,31538]
[null,"BK9006S00410",null,"Primary cycle route","ABINGDON ST",null,"CONCRETE",78.385366000000005,null,148.52000000000001,11641.794558320002,null,null,null,null,0,0,0,2016,12615]
[null,"BK9006S00228",null,"Primary cycle route","ARNWOOD PL",null,"CONCRETE",14.600066999999999,null,148.52000000000001,2168.4019508400002,null,null,null,null,0,0,0,2016,2350]
[null,"BK9006S00247",null,"Secondary cycle route","BRISBANE CSO",null,"CONCRETE",712.98795600000005,null,148.52000000000001,105892.97122512001,null,null,null,null,0,0,0,2016,114745]
[null,"BK9006S00248",null,"Secondary cycle route","BRISBANE CSO",null,"CONCRETE",350.49574999999999,null,148.52000000000001,52055.628790000002,null,null,null,null,0,0,0,2016,56407]
[null,"BK9006S00032",null,"Primary cycle route","HIRON ST",null,"PAVER",491.978027,null,151.88,{"$f":"J329*H329","v":74721.622740759994},null,null,null,null,0,{"$f":"IFERROR(R329/P329,0)","v":0},0,2016,80968]
[null,"BK9006S00241",null,"Primary cycle route","HIRON ST",null,"CONCRETE",526.410799,null,148.52000000000001,78182.531867480007,null,null,null,null,0,0,0,2016,84718]
[null,"BK9006S00385",null,"Primary cycle route","HIRON ST",null,"CONCRETE",59.111122000000002,null,148.52000000000001,8779.1838394400002,null,null,null,null,0,0,0,2016,9513]
[null,"BK9006S00165",null,"Primary cycle route","MACQUARIE ST",null,"CONCRETE",38.027424000000003,null,148.52000000000001,5647.8330124800013,null,null,null,null,0,0,0,2016,6120]
[null,"BK9006S00344",null,"Primary cycle route","OKEEFE ST",null,"CONCRETE",185.10272900000001,null,148.52000000000001,27491.457311080005,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K333*(1+PPI_Existing)^(YEAR-S333))+(R333*((1+LandInd_Existing)^(YEAR-S333))),0),0)","v":29789}]
[null,"BK9006S00409",null,"Primary cycle route","PARK RD",null,"CONCRETE",106.244344,null,148.52000000000001,15779.40997088,null,null,null,null,0,0,0,2016,17098]
[null,"BK9006S00007",null,"Primary cycle route","RIDGE ST",null,"CONCRETE",82.420911000000004,null,148.52000000000001,12241.153701720001,null,null,null,null,0,0,0,2016,13264]
[null,"BK9006S00440",null,"Secondary cycle route","RIDGE ST",null,"CONCRETE",15.353766999999999,null,148.52000000000001,2280.34147484,null,null,null,null,0,0,0,2016,2471]
[null,"BK9006S00411",null,"Primary cycle route","ROSS ST",null,"CONCRETE",27.073839,null,148.52000000000001,4021.00656828,null,null,null,null,0,0,0,2016,4357]
[null,"BK9006S00381",null,"Secondary cycle route","SOUTH EAST FREEWAY",null,"CONCRETE",387.501035,null,148.52000000000001,57551.653718200003,null,null,null,null,0,0,0,2016,62362]
[null,"BK9006S00317",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",596.215057,null,148.52000000000001,88549.860265640003,null,null,null,null,0,0,0,2016,95952]
[null,"BK9006S00283",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",15.526574999999999,null,148.52000000000001,2306.0069189999999,null,null,null,null,0,0,0,2016,2499]
[null,"BK9006S00284",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",23.070088999999999,null,148.52000000000001,3426.3696182799999,null,null,null,null,0,0,0,2016,3713]
[null,"BK9006S00227",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",16.487005,null,148.52000000000001,2448.6499825999999,null,null,null,null,0,0,0,2016,2653]
[null,"BK9007S00201",null,"Primary cycle route","BOUNDARY RD",null,"CONCRETE",45.874326000000003,null,148.52000000000001,6813.2548975200007,null,null,null,null,0,0,0,2016,7383]
[null,"BK9007S00100",null,"Primary cycle route","CARAWA ST",null,"CONCRETE",193.93875800000001,null,148.52000000000001,28803.784338160003,null,null,null,null,52.479290599999999,225.00000028582701,11807.840399999999,2016,44027]
[null,"BK9007S00048",null,"Primary cycle route","CARAWA ST",null,"ASHPALT",11.897651,null,148.52000000000001,1767.0391265200001,null,null,null,null,0,0,0,2016,1915]
[null,"BK9007S00114",null,"Primary cycle route","FRANCIS TCE",null,"CONCRETE",636.84121600000003,null,148.52000000000001,94583.657400320008,null,null,null,null,0,0,0,2016,102490]
[null,"BK9007S00101",null,"Primary cycle route","HILLSIDE TCE",null,"CONCRETE",511.56590399999999,null,148.52000000000001,75977.768062080009,null,null,null,null,1740.0246400000001,292.57591432728213,509089.3,2016,634871]
[null,"BK9007S00001",null,"Primary cycle route","INDOOROOPILLY RD",null,"CONCRETE",73.374379000000005,null,148.52000000000001,10897.562769080001,null,null,null,null,0,0,0,2016,11808]
[null,"BK9007S00135",null,"Primary cycle route","INDOOROOPILLY RD",null,"CONCRETE",238.914952,null,148.52000000000001,35483.648671040006,null,null,null,null,0,0,0,2016,38450]
[null,"BK9007S00067",null,"Primary cycle route","LAMBERT RD",null,"CONCRETE",1162.2833350000001,null,148.52000000000001,172622.32091420001,null,null,null,null,0,0,0,2016,187052]
[null,"BK9007S00059",null,"Secondary cycle route","LEYBOURNE ST",null,"CONCRETE",69.828348000000005,null,148.52000000000001,10370.906244960002,null,null,null,null,0,0,0,2016,11238]
[null,"BK9007S00015",null,"Primary cycle route","WHARF ST",null,"CONCRETE",171.15741,null,148.52000000000001,25420.298533200003,null,null,null,null,0,0,0,2016,27545]
[null,"BK9007S00066",null,"Primary cycle route","WHARF ST",null,"CONCRETE",240.780666,null,148.52000000000001,35760.744514320002,null,null,null,null,0,0,0,2016,38750]
[null,"BK9008S00016",null,"Secondary cycle route","BARDON ESP",null,"CONCRETE",46.155684000000001,null,148.52000000000001,6855.042187680001,null,null,null,null,0,0,0,2016,7428]
[null,"BK9008S00069",null,"Secondary cycle route","BARNETT RD",null,"CONCRETE",81.385551000000007,null,148.52000000000001,12087.382034520002,null,null,null,null,0,0,0,2016,13098]
[null,"BK9008S00133",null,"Secondary cycle route","BARNETT RD",null,"CONCRETE",802.52374699999996,null,148.52000000000001,119190.82690444001,null,null,null,null,0,0,0,2016,129154]
[null,"BK9008S00053",null,"Primary cycle route","BOWMAN PDE",null,"CONCRETE",23.580494000000002,null,148.52000000000001,3502.1749688800005,null,null,null,null,0,0,0,2016,3795]
[null,"BK9008S00054",null,"Primary cycle route","BOWMAN PDE",null,"CONCRETE",57.894751999999997,null,148.52000000000001,8598.5285670400008,null,null,null,null,0,0,0,2016,9317]
[null,"BK9008S00015",null,"Secondary cycle route","BOWMAN PDE",null,"CONCRETE",226.104859,null,148.52000000000001,33581.093658680002,null,null,null,null,0,0,0,2016,36388]
[null,"BK9008S00022",null,"Primary cycle route","CARWOOLA ST",null,"CONCRETE",644.67988500000001,null,148.52000000000001,95747.856520200003,null,null,null,null,0,0,0,2016,103751]
[null,"BK9008S00113",null,"Primary cycle route","COOLIBAH ST",null,"CONCRETE",391.82241199999999,null,148.52000000000001,58193.46463024,null,null,null,null,0,0,0,2016,63058]
[null,"BK9008S00120",null,"Primary cycle route","COOPERS CAMP RD",null,"CONCRETE",37.695864,null,148.52000000000001,5598.58972128,null,null,null,null,0,0,0,2016,6067]
[null,"BK9008S00060",null,"Primary cycle route","COOPERS CAMP RD",null,"CONCRETE",254.30690899999999,null,148.52000000000001,37769.662124679999,null,null,null,null,0,0,0,2016,40927]
[null,"BK9008S00059",null,"Primary cycle route","COOPERS CAMP RD",null,"CONCRETE",115.839287,null,148.52000000000001,17204.450905240003,null,null,null,null,0,0,0,2016,18643]
[null,"BK9008S00124",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",17.315691000000001,null,148.52000000000001,2571.7264273200003,null,null,null,null,0,0,0,2016,2787]
[null,"BK9008S00125",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",8.9692170000000004,null,148.52000000000001,1332.1081088400001,null,null,null,null,0,0,0,2016,1443]
[null,"BK9008S00126",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",10.93413,null,148.52000000000001,1623.9369876000001,null,null,null,null,0,0,0,2016,1760]
[null,"BK9008S00154",null,"Primary cycle route","CORONATION DR",null,"CONCRETE",302.00632000000002,null,148.52000000000001,44853.978646400006,null,null,null,null,0,0,0,2016,48603]
[null,"BK9008S00165",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",33.419158000000003,null,148.52000000000001,4963.4133461600004,null,null,null,null,0,0,0,2016,5378]
[null,"BK9008S00166",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",233.14102700000001,null,148.52000000000001,34626.105330040002,null,null,null,null,0,0,0,2016,37520]
[null,"BK9008S00167",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",418.20455900000002,null,148.52000000000001,62111.741102680004,null,null,null,null,0,0,0,2016,67304]
[null,"BK9008S00198",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",539.595685,null,148.52000000000001,80140.751136200008,null,null,null,null,0,0,0,2016,86840]
[null,"BK9008S00242",null,"Primary cycle route","CORONATION DR",null,"ASHPALT",80.453671,null,148.52000000000001,11948.979216920001,null,null,null,null,0,0,0,2016,12948]
[null,"BK9008S00152",null,"Primary cycle route","FLETCHER PDE",null,"CONCRETE",886.73760300000004,null,148.52000000000001,131698.26879756001,null,null,null,null,88.244803200000007,15.000000022664222,1323.6720499999999,2016,144144]
[null,"BK9008S00041",null,"Primary cycle route","FLETCHER PDE",null,"CONCRETE",15.726704,null,148.52000000000001,2335.7300780800001,null,null,null,null,0,0,0,2016,2531]
[null,"BK9008S00102",null,"Primary cycle route","FLETCHER PDE",null,"CONCRETE",109.906302,null,148.52000000000001,16323.283973040001,null,null,null,null,0,0,0,2016,17688]
[null,"BK9008S00039",null,"Primary cycle route","JUBILEE TCE",null,"CONCRETE",76.537165000000002,null,148.52000000000001,11367.299745800001,null,null,null,null,0,0,0,2016,12317]
[null,"BK9008S00040",null,"Primary cycle route","JUBILEE TCE",null,"CONCRETE",30.651584,null,148.52000000000001,4552.3732556800005,null,null,null,null,0,0,0,2016,4933]
[null,"BK9008S00100",null,"Primary cycle route","JUBILEE TCE",null,"CONCRETE",42.430225,null,148.52000000000001,6301.7370170000004,null,null,null,null,0,0,0,2016,6828]
[null,"BK9008S00197",null,"Primary cycle route","LORWARD AVENUE",null,"CONCRETE",1158.319743,null,148.52000000000001,172033.64823036001,null,null,null,null,0,0,0,2016,186414]
[null,"BK9008S00070",null,"Primary cycle route","LUGG ST",null,"CONCRETE",30.791577,null,148.52000000000001,4573.1650160400004,null,null,null,null,0,0,0,2016,4955]
[null,"BK9008S00046",null,"Primary cycle route","MILTON RD",null,"CONCRETE",579.975773,null,148.52000000000001,86138.001805960012,null,null,null,null,0,0,0,2016,93338]
[null,"BK9008S00199",null,"Primary cycle route","MONOPLANE ST",null,"CONCRETE",153.59228100000001,null,148.52000000000001,22811.525574120005,null,null,null,null,0,0,0,2016,24718]
[null,"BK9008S00181",null,"Secondary cycle route","MOUNT COOT THA ROAD",null,"CONCRETE",245.702157,null,148.52000000000001,36491.684357640006,null,null,null,null,0,0,0,2016,39542]
[null,"BK9008S00099",null,"Primary cycle route","NATHAN AVE",null,"CONCRETE",170.81859499999999,null,148.52000000000001,25369.977729400001,null,null,null,null,0,0,0,2016,27491]
[null,"BK9008S00017",null,"Secondary cycle route","SIMPSONS RD",null,"CONCRETE",927.31705199999999,null,148.52000000000001,137725.12856303999,null,null,null,null,0,0,0,2016,149238]
[null,"BK9008S00033",null,"Primary cycle route","WATERWORKS RD",null,"ASHPALT",50.695706999999999,null,148.52000000000001,7529.3264036400005,null,null,null,null,0,0,0,2016,8159]
[null,"BK9008S00034",null,"Primary cycle route","WATERWORKS RD",null,"CONCRETE",14.102684,null,148.52000000000001,2094.5306276800002,null,null,null,null,0,0,0,2016,2270]
[null,"BK9008S00093",null,"Primary cycle route","WATERWORKS RD",null,"ASHPALT",46.494630999999998,null,148.52000000000001,6905.38259612,null,null,null,null,0,0,0,2016,7483]
[null,"BK9008S00095",null,"Primary cycle route","WATERWORKS RD",null,"CONCRETE",478.52263099999999,null,148.52000000000001,71070.181156120001,null,null,null,null,0,0,0,2016,77011]
[null,"BK9008S00084",null,"Primary cycle route","WATERWORKS RD",null,"CONCRETE",237.20658499999999,null,148.52000000000001,35229.922004200002,null,null,null,null,0,0,0,2016,38175]
[null,"BK9008S00178",null,"Primary cycle route","WESTERN FREEWAY",null,"CONCRETE",55.272373000000002,null,148.52000000000001,{"$f":"J392*H392","v":8209.05283796},null,null,null,null,1.3634062199999999,{"$f":"IFERROR(R392/P392,0)","v":10.000000000000002},13.634062200000001,2016,8910]
[null,"BK9009S00020",null,"Primary cycle route","ACACIA DR",null,"CONCRETE",1093.9615859999999,null,148.52000000000001,162475.17475271999,null,null,null,null,0,0,0,2016,176056]
[null,"BK9009S00075",null,"Primary cycle route","ACACIA DR",null,"CONCRETE",40.412089999999999,null,148.52000000000001,6002.0036067999999,null,null,null,null,0,0,0,2016,6504]
[null,"BK9009S00044",null,"Primary cycle route","DUNDIBLE ST",null,"CONCRETE",90.885223999999994,null,148.52000000000001,13498.27346848,null,null,null,null,0,0,0,2016,14627]
[null,"BK9009S00038",null,"Primary cycle route","MIRRABOOKA RD",null,"CONCRETE",1187.4813710000001,null,148.52000000000001,176364.73322092002,null,null,null,null,0,0,0,2016,191107]
[null,"BK9009S00120",null,"Primary cycle route","ROYAL PARADE",null,"CONCRETE",274.07660700000002,null,148.52000000000001,40705.857671640006,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K397*(1+PPI_Existing)^(YEAR-S397))+(R397*((1+LandInd_Existing)^(YEAR-S397))),0),0)","v":44108}]
[null,"BK9009S00001",null,"Primary cycle route","SHAND ST",null,"CONCRETE",1518.99836,null,148.52000000000001,225601.63642720002,null,null,null,null,0,0,0,2016,244460]
[null,"BK9009S00009",null,"Secondary cycle route","SHAND ST",null,"CONCRETE",181.07314,null,148.52000000000001,26892.982752800002,null,null,null,null,0,0,0,2016,29141]
[null,"BK9009S00050",null,"Primary cycle route","SOUTH PINE RD",null,"CONCRETE",44.060859999999998,null,148.52000000000001,6543.9189272000003,null,null,null,null,0,0,0,2016,7091]
[null,"BK9009S00083",null,"Primary cycle route","SOUTH PINE RD",null,"CONCRETE",1759.1396930000001,null,148.52000000000001,261267.42720436002,null,null,null,null,0,0,0,2016,283107]
[null,"BK9009S00049",null,"Primary cycle route","SOUTH PINE RD",null,"CONCRETE",224.95942099999999,null,148.52000000000001,33410.973206920004,null,null,null,null,0,0,0,2016,36204]
[null,"BK9009S00006",null,"Secondary cycle route","SOUTH PINE RD",null,"CONCRETE",90.797729000000004,null,148.52000000000001,13485.278711080002,null,null,null,null,0,0,0,2016,14613]
[null,"BK9009S00125",null,"Secondary cycle route","SOUTH PINE ROAD",null,"CONCRETE",189.78279499999999,null,148.52000000000001,28186.540713400002,null,null,null,null,0,0,0,2016,30543]
[null,"BK9009S00003",null,"Primary cycle route","STAFFORD RD",null,"CONCRETE",248.314187,null,148.52000000000001,36879.62305324,null,null,null,null,0,0,0,2016,39962]
[null,"BK9009S00002",null,"Primary cycle route","STAFFORD RD",null,"CONCRETE",40.823312000000001,null,148.52000000000001,6063.0782982400005,null,null,null,null,0,0,0,2016,6570]
[null,"BK9009S00115",null,"Secondary cycle route","WANORA STREET",null,"CONCRETE",100.387485,null,148.52000000000001,14909.5492722,null,null,null,null,0,0,0,2016,16156]
[null,"BK9009S00139",null,"Primary cycle route","WATERWORKS RD",null,"CONCRETE",1212.691368,null,148.52000000000001,180108.92197536002,null,null,null,null,0,0,0,2016,195164]
[null,"BK9010S00155",null,"Primary cycle route","BELLEVUE AVE",null,"CONCRETE",534.25995,null,148.52000000000001,79348.287774000011,null,null,null,null,114.82259999999999,15,1722.3389999999999,2016,87850]
[null,"BK9010S00157",null,"Primary cycle route","BELLEVUE AVE",null,"CONCRETE",209.16664800000001,null,148.52000000000001,31065.430560960005,null,null,null,null,0,0,0,2016,33662]
[null,"BK9010S00156",null,"Primary cycle route","BELLEVUE AVE",null,"CONCRETE",63.800027999999998,null,148.52000000000001,9475.5801585600002,null,null,null,null,0,0,0,2016,10268]
[null,"BK9010S00159",null,"Primary cycle route","BELLEVUE AVE",null,"CONCRETE",12.827476000000001,null,148.52000000000001,1905.1367355200002,null,null,null,null,0,0,0,2016,2064]
[null,"BK9010S00029",null,"Primary cycle route","BROOK ST",null,"CONCRETE",47.205697000000001,null,148.52000000000001,7010.9901184400005,null,null,null,null,0,0,0,2016,7597]
[null,"BK9010S00014",null,"Secondary cycle route","BURWOOD RD",null,"CONCRETE",44.713301000000001,null,148.52000000000001,6640.819464520001,null,null,null,null,0,0,0,2016,7196]
[null,"BK9010S00092",null,"Secondary cycle route","BURWOOD RD",null,"CONCRETE",346.482463,null,148.52000000000001,51459.575404760006,null,null,null,null,0,0,0,2016,55761]
[null,"BK9010S00008",null,"Primary cycle route","HAMILTON RD",null,"CONCRETE",1354.4055820000001,null,148.52000000000001,201156.31703864003,null,null,null,null,0,0,0,2016,217971]
[null,"BK9010S00034",null,"Secondary cycle route","HAMILTON RD",null,"CONCRETE",183.01098500000001,null,148.52000000000001,27180.791492200002,null,null,null,null,0,0,0,2016,29453]
[null,"BK9010S00042",null,"Secondary cycle route","HAMILTON RD",null,"CONCRETE",78.522878000000006,null,148.52000000000001,11662.217840560003,null,null,null,null,0,0,0,2016,12637]
[null,"BK9010S00050",null,"Secondary cycle route","HAMILTON RD",null,"CONCRETE",431.12850200000003,null,148.52000000000001,64031.205117040008,null,null,null,null,0,0,0,2016,69384]
[null,"BK9010S00164",null,"Secondary cycle route","HANRAN ST",null,"CONCRETE",245.515117,null,148.52000000000001,36463.905176840002,null,null,null,null,0,0,0,2016,39512]
[null,"BK9010S00022",null,"Secondary cycle route","HANRAN ST",null,"CONCRETE",787.32145800000001,null,148.52000000000001,116932.98294216002,null,null,null,null,0,0,0,2016,126707]
[null,"BK9010S00028",null,"Primary cycle route","LADE ST",null,"CONCRETE",600.75127799999996,null,148.52000000000001,89223.579808559996,null,null,null,null,0,0,0,2016,96682]
[null,"BK9010S00090",null,"Secondary cycle route","LITTLE ST",null,"CONCRETE",479.77934399999998,null,148.52000000000001,71256.828170880006,null,null,null,null,0,0,0,2016,77213]
[null,"BK9010S00071",null,"Secondary cycle route","MCCONAGHY ST",null,"CONCRETE",426.94512800000001,null,148.52000000000001,63409.890410560009,null,null,null,null,0,0,0,2016,68710]
[null,"BK9010S00067",null,"Secondary cycle route","MCCONAGHY ST",null,"CONCRETE",295.53404699999999,null,148.52000000000001,43892.716660440004,null,null,null,null,0,0,0,2016,47562]
[null,"BK9010S00069",null,"Secondary cycle route","MCCONAGHY ST",null,"CONCRETE",783.85721699999999,null,148.52000000000001,116418.47386884001,null,null,null,null,0,0,0,2016,126150]
[null,"BK9010S00180",null,"Primary cycle route","OSBORNE RD",null,"CONCRETE",990.92514000000006,null,148.52000000000001,147172.20179280001,null,null,null,null,3097.7496799999999,1467.2891290557732,4545294.43,2016,5092728]
[null,"BK9010S00107",null,"Secondary cycle route","OSBORNE ROAD",null,"CONCRETE",2013.5805439999999,null,148.52000000000001,299056.98239488003,null,null,null,null,3.6632364900000001,14.999999986350868,54.948547300000001,2016,324115]
[null,"BK9010S00097",null,"Secondary cycle route","SAINT HELENS ROAD",null,"CONCRETE",385.479443,null,148.52000000000001,57251.406874360007,null,null,null,null,0,0,0,2016,62037]
[null,"BK9010S00002",null,"Primary cycle route","STAFFORD RD",null,"CONCRETE",731.90211599999998,null,148.52000000000001,108702.10226832,null,null,null,null,0,0,0,2016,117788]
[null,"BK9010S00001",null,"Primary cycle route","STAFFORD RD",null,"CONCRETE",883.61962900000003,null,148.52000000000001,131235.18729908002,null,null,null,null,0,0,0,2016,142205]
[null,"BK9010S00175",null,"Secondary cycle route","VAN DYKE CRES",null,"CONCRETE",7.6239999999999997E-3,null,148.52000000000001,1.1323164800000001,null,null,null,null,0,0,0,2016,1]
[null,"BK9010S00046",null,"Secondary cycle route","WOKING ST",null,"CONCRETE",1719.5895680000001,null,148.52000000000001,255393.44263936003,null,null,null,null,0,0,0,2016,276742]
[null,"BK9011S00111",null,"Primary cycle route","COLAC ST",null,"CONCRETE",266.67234300000001,null,148.52000000000001,39606.176382360005,null,null,null,null,550.23633099999995,14.999999990912995,8253.5449599999993,2016,51875]
[null,"BK9011S00089",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",365.99201499999998,null,148.52000000000001,54357.134067799998,null,null,null,null,0,0,0,2016,58901]
[null,"BK9011S00192",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",104.995074,null,148.52000000000001,15593.868390480002,null,null,null,null,0,0,0,2016,16897]
[null,"BK9011S00194",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",248.646007,null,148.52000000000001,36928.90495964,null,null,null,null,0,0,0,2016,40016]
[null,"BK9011S00162",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",2.521665,null,148.52000000000001,374.51768580000004,null,null,null,null,0,0,0,2016,406]
[null,"BK9011S00031",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",128.07072600000001,null,148.52000000000001,19021.064225520004,null,null,null,null,0,0,0,2016,20611]
[null,"BK9011S00032",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",175.14323300000001,null,148.52000000000001,26012.272965160002,null,null,null,null,0,0,0,2016,28187]
[null,"BK9011S00050",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",154.28457,null,148.52000000000001,22914.344336400001,null,null,null,null,0,0,0,2016,24830]
[null,"BK9011S00016",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",862.04040599999996,null,148.52000000000001,128030.24109912,null,null,null,null,0,0,0,2016,138732]
[null,"BK9011S00071",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",82.975613999999993,null,148.52000000000001,12323.53819128,null,null,null,null,0,0,0,2016,13354]
[null,"BK9011S00110",null,"Primary cycle route","HAMILTON RD",null,"CONCRETE",964.99009899999999,null,148.52000000000001,143320.32950348,null,null,null,null,0,0,0,2016,155300]
[null,"BK9011S00141",null,"Secondary cycle route","HEILBROMM STREET",null,"CONCRETE",201.98461900000001,null,148.52000000000001,29998.755613880003,null,null,null,null,0,0,0,2016,32506]
[null,"BK9011S00188",null,"Primary cycle route","HODGKINSON STREET",null,"CONCRETE",55.751956999999997,null,148.52000000000001,8280.2806536400003,null,null,null,null,0,0,0,2016,8972]
[null,"BK9011S00151",null,"Secondary cycle route","HODGKINSON STREET",null,"CONCRETE",110.18194099999999,null,148.52000000000001,16364.22187732,null,null,null,null,0,0,0,2016,17732]
[null,"BK9011S00187",null,"Secondary cycle route","MAGGS ST",null,"CONCRETE",110.040403,null,148.52000000000001,16343.200653560001,null,null,null,null,0,0,0,2016,17709]
[null,"BK9011S00107",null,"Primary cycle route","MAUNDRELL TCE",null,"CONCRETE",2174.950636,null,148.52000000000001,{"$f":"J449*H449","v":323023.66845872003},null,null,null,null,0,{"$f":"IFERROR(R449/P449,0)","v":0},0,2016,350025]
[null,"BK9011S00038",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",97.671948999999998,null,148.52000000000001,14506.237865480001,null,null,null,null,0,0,0,2016,15719]
[null,"BK9011S00039",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",126.060129,null,148.52000000000001,18722.450359080001,null,null,null,null,0,0,0,2016,20287]
[null,"BK9011S00115",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",274.61258199999997,null,148.52000000000001,40785.460678639996,null,null,null,null,0,0,0,2016,44195]
[null,"BK9011S00019",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",738.29141500000003,null,148.52000000000001,109651.04095580001,null,null,null,null,0,0,0,2016,118817]
[null,"BK9011S00117",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",409.15473500000002,null,148.52000000000001,60767.661242200003,null,null,null,null,0,0,0,2016,65847]
[null,"BK9011S00022",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",386.35039699999999,null,148.52000000000001,57380.760962439999,null,null,null,null,0,0,0,2016,62177]
[null,"BK9011S00102",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",37.621282999999998,null,148.52000000000001,5587.5129511599998,null,null,null,null,0,0,0,2016,6055]
[null,"BK9011S00114",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",188.09436500000001,null,148.52000000000001,27935.775089800005,null,null,null,null,0,0,0,2016,30271]
[null,"BK9011S00097",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",119.25977,null,148.52000000000001,17712.461040400001,null,null,null,null,0,0,0,2016,19193]
[null,"BK9011S00036",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",489.78356600000001,null,148.52000000000001,72742.655222320012,null,null,null,null,0,0,0,2016,78823]
[null,"BK9011S00037",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",343.92986300000001,null,148.52000000000001,51080.463252760004,null,null,null,null,0,0,0,2016,55350]
[null,"BK9011S00189",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",2324.2225979999998,null,148.52000000000001,345193.54025496001,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K461*(1+PPI_Existing)^(YEAR-S461))+(R461*((1+LandInd_Existing)^(YEAR-S461))),0),0)","v":374048}]
[null,"BK9011S00092",null,"Secondary cycle route","MURPHY RD",null,"CONCRETE",20.436541999999999,null,148.52000000000001,3035.2352178400001,null,null,null,null,0.37085248999999998,41.196048596033428,15.2776572,2016,3306]
[null,"BK9011S00075",null,"Primary cycle route","REDBOURNE ST",null,"CONCRETE",2397.5457590000001,null,148.52000000000001,356083.49612668005,null,null,null,null,9.2310583499999996,14.999999972917516,138.46587500000001,2016,385999]
[null,"BK9011S00138",null,"Secondary cycle route","REMICK STREET",null,"ASHPALT",865.57214399999998,null,148.52000000000001,128554.77482688001,null,null,null,null,0,0,0,2016,139301]
[null,"BK9011S00057",null,"Secondary cycle route","RODE RD",null,"CONCRETE",467.07407999999998,null,148.52000000000001,69369.842361600007,null,null,null,null,0,0,0,2016,75168]
[null,"BK9011S00143",null,"Secondary cycle route","RODE ROAD",null,"CONCRETE",9.8791639999999994,null,148.52000000000001,1467.2534372800001,null,null,null,null,0,0,0,2016,1590]
[null,"BK9011S00008",null,"Primary cycle route","RONMACK ST",null,"CONCRETE",957.04835300000002,null,148.52000000000001,142140.82138756002,null,null,null,null,386.015399,15.000000012952851,5790.23099,2016,160307]
[null,"BK9011S00099",null,"Primary cycle route","RONMACK ST",null,"CONCRETE",44.486536000000001,null,148.52000000000001,6607.1403267200003,null,null,null,null,0,0,0,2016,7159]
[null,"BK9011S00100",null,"Primary cycle route","RONMACK ST",null,"CONCRETE",63.561911000000002,null,148.52000000000001,9440.2150217200015,null,null,null,null,0,0,0,2016,10229]
[null,"BK9011S00011",null,"Secondary cycle route","STRINGYBARK DR",null,"CONCRETE",1677.6575150000001,null,148.52000000000001,249165.69412780003,null,null,null,null,0,0,0,2016,269993]
[null,"BK9011S00193",null,"Primary cycle route","TERRACE ST",null,"CONCRETE",381.48043000000001,null,148.52000000000001,56657.473463600007,null,null,null,null,0,0,0,2016,61393]
[null,"BK9011S00056",null,"Secondary cycle route","WALPOLE ST",null,"CONCRETE",302.70274599999999,null,148.52000000000001,44957.41183592,null,null,null,null,0,0,0,2016,48715]
[null,"BK9011S00029",null,"Secondary cycle route","WEBSTER RD",null,"CONCRETE",223.623615,null,148.52000000000001,33212.579299800003,null,null,null,null,0,0,0,2016,35989]
[null,"BK9011S00108",null,"Secondary cycle route","WEBSTER RD",null,"CONCRETE",8.4656330000000004,null,148.52000000000001,1257.3158131600001,null,null,null,null,0,0,0,2016,1362]
[null,"BK9011S00135",null,"Secondary cycle route","WEBSTER RD",null,"CONCRETE",45.232401000000003,null,148.52000000000001,6717.916196520001,null,null,null,null,0,0,0,2016,7279]
[null,"BK9011S00146",null,"Secondary cycle route","WEBSTER ROAD",null,"CONCRETE",880.57621800000004,null,148.52000000000001,130783.17989736001,null,null,null,null,0,0,0,2016,141715]
[null,"BK9011S00136",null,"Secondary cycle route","WEBSTER ROAD",null,"CONCRETE",5.5574960000000004,null,148.52000000000001,825.39930592000007,null,null,null,null,0,0,0,2016,894]
[null,"BK9012S00261",null,"Secondary cycle route","ALMA RD",null,"CONCRETE",628.13252699999998,null,148.52000000000001,93290.242910040004,null,null,null,null,0,0,0,2016,101088]
[null,"BK9012S00272",null,"Secondary cycle route","ALMA RD",null,"CONCRETE",34.214503000000001,null,148.52000000000001,5081.5379855600004,null,null,null,null,0,0,0,2016,5506]
[null,"BK9012S00294",null,"Primary cycle route","BAGE ST",null,"CONCRETE",359.20731699999999,null,148.52000000000001,53349.47072084,null,null,null,null,0,0,0,2016,57809]
[null,"BK9012S00358",null,"Primary cycle route","BERTHA ST",null,"CONCRETE",256.53417999999999,null,148.52000000000001,38100.456413600004,null,null,null,null,0,0,0,2016,41285]
[null,"BK9012S00033",null,"Primary cycle route","BILSEN RD",null,"CONCRETE",16.486238,null,148.52000000000001,2448.5360677600002,null,null,null,null,0,0,0,2016,2653]
[null,"BK9012S00032",null,"Primary cycle route","BILSEN RD",null,"CONCRETE",283.68113399999999,null,148.52000000000001,42132.322021680004,null,null,null,null,0,0,0,2016,45654]
[null,"BK9012S00077",null,"Primary cycle route","BILSEN RD",null,"CONCRETE",315.56081599999999,null,148.52000000000001,46867.092392320003,null,null,null,null,0,0,0,2016,50785]
[null,"BK9012S00161",null,"Primary cycle route","BILSEN RD",null,"CONCRETE",61.528477000000002,null,148.52000000000001,9138.2094040400007,null,null,null,null,0,0,0,2016,9902]
[null,"BK9012S00105",null,"Secondary cycle route","CRESSEY ST",null,"CONCRETE",972.74738100000002,null,148.52000000000001,144472.44102612001,null,null,null,null,764.24006899999995,15.059754214483617,11509.267599999999,2016,169040]
[null,"BK9012S00058",null,"Secondary cycle route","CRESSEY ST",null,"CONCRETE",150.15624800000001,null,148.52000000000001,22301.205952960001,null,null,null,null,0,0,0,2016,24165]
[null,"BK9012S00238",null,"Primary cycle route","DIGGERS DR",null,"CONCRETE",81.988905000000003,null,148.52000000000001,12176.9921706,null,null,null,null,0,0,0,2016,13195]
[null,"BK9012S00242",null,"Primary cycle route","DIGGERS DR",null,"CONCRETE",86.554609999999997,null,148.52000000000001,12855.0906772,null,null,null,null,0,0,0,2016,13930]
[null,"BK9012S00243",null,"Primary cycle route","DIGGERS DR",null,"CONCRETE",117.799773,null,148.52000000000001,17495.622285960002,null,null,null,null,0,0,0,2016,18958]
[null,"BK9012S00270",null,"Primary cycle route","DIGGERS DR",null,"CONCRETE",16.962762000000001,null,148.52000000000001,2519.3094122400003,null,null,null,null,0,0,0,2016,2730]
[null,"BK9012S00271",null,"Primary cycle route","DIGGERS DR",null,"CONCRETE",6.5339010000000002,null,148.52000000000001,970.4149765200001,null,null,null,null,0,0,0,2016,1052]
[null,"BK9012S00279",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",22.150639000000002,null,148.52000000000001,3289.8129042800006,null,null,null,null,0,0,0,2016,3565]
[null,"BK9012S00254",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",621.41572399999995,null,148.52000000000001,92292.663328480005,null,null,null,null,0,0,0,2016,100007]
[null,"BK9012S00263",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",37.109648999999997,null,148.52000000000001,5511.5250694799997,null,null,null,null,0,0,0,2016,5972]
[null,"BK9012S00264",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",33.376468000000003,null,148.52000000000001,4957.0730273600011,null,null,null,null,0,0,0,2016,5371]
[null,"BK9012S00265",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",101.143135,null,148.52000000000001,15021.778410200001,null,null,null,null,0,0,0,2016,16277]
[null,"BK9012S00277",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",217.56890799999999,null,148.52000000000001,32313.334216160001,null,null,null,null,0,0,0,2016,35014]
[null,"BK9012S00278",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",65.654257000000001,null,148.52000000000001,9750.9702496400005,null,null,null,null,0,0,0,2016,10566]
[null,"BK9012S00280",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",14.557364,null,148.52000000000001,2162.0597012799999,null,null,null,null,0,0,0,2016,2343]
[null,"BK9012S00281",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",13.999915,null,148.52000000000001,2079.2673758000001,null,null,null,null,0,0,0,2016,2253]
[null,"BK9012S00266",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",46.712553,null,148.52000000000001,6937.7483715600001,null,null,null,null,0,0,0,2016,7518]
[null,"BK9012S00267",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",66.819681000000003,null,148.52000000000001,9924.0590221200018,null,null,null,null,0,0,0,2016,10754]
[null,"BK9012S00282",null,"Secondary cycle route","DIGGERS DR",null,"CONCRETE",107.729399,null,148.52000000000001,15999.970339480002,null,null,null,null,0,0,0,2016,17337]
[null,"BK9012S00151",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",452.47436199999999,null,148.52000000000001,67201.492244239998,null,null,null,null,0,0,0,2016,72819]
[null,"BK9012S00190",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",72.334486999999996,null,148.52000000000001,10743.118009240001,null,null,null,null,0,0,0,2016,11641]
[null,"BK9012S00103",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",1137.5636959999999,null,148.52000000000001,168950.96012992001,null,null,null,null,0,0,0,2016,183074]
[null,"BK9012S00066",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",113.324302,null,148.52000000000001,16830.925333040002,null,null,null,null,0,0,0,2016,18238]
[null,"BK9012S00057",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",81.376035999999999,null,148.52000000000001,12085.968866720001,null,null,null,null,0,0,0,2016,13096]
[null,"BK9012S00141",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",122.024432,null,148.52000000000001,18123.068640640002,null,null,null,null,0,0,0,2016,19638]
[null,"BK9012S00143",null,"Secondary cycle route","EDINBURGH CASTLE RD",null,"CONCRETE",78.528439000000006,null,148.52000000000001,11663.043760280001,null,null,null,null,0,0,0,2016,12638]
[null,"BK9012S00065",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",130.57038900000001,null,148.52000000000001,{"$f":"J512*H512","v":19392.314174280003},null,null,null,null,0,{"$f":"IFERROR(R512/P512,0)","v":0},0,2016,21013]
[null,"BK9012S00150",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",206.909671,null,148.52000000000001,30730.224336920004,null,null,null,null,0,0,0,2016,33299]
[null,"BK9012S00189",null,"Primary cycle route","FIFTH AVE",null,"CONCRETE",337.13932999999997,null,148.52000000000001,50071.933291599998,null,null,null,null,0,0,0,2016,54257]
[null,"BK9012S00035",null,"Primary cycle route","GOSS RD",null,"CONCRETE",14.126810000000001,null,148.52000000000001,2098.1138212000001,null,null,null,null,0,0,0,2016,2273]
[null,"BK9012S00123",null,"Primary cycle route","GOSS RD",null,"CONCRETE",27.680363,null,148.52000000000001,4111.0875127600002,null,null,null,null,0,0,0,2016,4455]
[null,"BK9012S00015",null,"Secondary cycle route","HEDLEY AVE",null,"CONCRETE",96.489153000000002,null,148.52000000000001,14330.569003560002,null,null,null,null,37.749553499999998,3.0000000132451898,113.248661,2016,15651]
[null,"BK9012S00229",null,"Primary cycle route","HODGKINSON STREET",null,"CONCRETE",92.044233000000006,null,148.52000000000001,13670.409485160002,null,null,null,null,0,0,0,2016,14813]
[null,"BK9012S00230",null,"Primary cycle route","HODGKINSON STREET",null,"CONCRETE",151.65397300000001,null,148.52000000000001,22523.648069960003,null,null,null,null,0,0,0,2016,24406]
[null,"BK9012S00258",null,"Secondary cycle route","JACKSON ST",null,"CONCRETE",81.1053,null,148.52000000000001,12045.759156,null,null,null,null,0,0,0,2016,13053]
[null,"BK9012S00036",null,"Primary cycle route","JEFFERIS ST",null,"CONCRETE",684.71782299999995,null,148.52000000000001,101694.29107196,null,null,null,null,0,0,0,2016,110195]
[null,"BK9012S00034",null,"Primary cycle route","JEFFERIS ST",null,"CONCRETE",564.52538500000003,null,148.52000000000001,83843.310180200016,null,null,null,null,0,0,0,2016,90852]
[null,"BK9012S00192",null,"Primary cycle route","JEFFERIS ST",null,"CONCRETE",430.68993999999998,null,148.52000000000001,63966.069888800004,null,null,null,null,0,0,0,2016,69313]
[null,"BK9012S00078",null,"Secondary cycle route","JEFFERIS ST",null,"CONCRETE",53.468190999999997,null,148.52000000000001,7941.0957273200002,null,null,null,null,0,0,0,2016,8605]
[null,"BK9012S00256",null,"Secondary cycle route","LEWIS ST",null,"CONCRETE",83.203675000000004,null,148.52000000000001,12357.409811000001,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K525*(1+PPI_Existing)^(YEAR-S525))+(R525*((1+LandInd_Existing)^(YEAR-S525))),0),0)","v":13390}]
[null,"BK9012S00075",null,"Primary cycle route","MAGENTA ST",null,"CONCRETE",180.19157200000001,null,148.52000000000001,26762.052273440004,null,null,null,null,0,0,0,2016,28999]
[null,"BK9012S00159",null,"Primary cycle route","MAGENTA ST",null,"CONCRETE",211.14375999999999,null,148.52000000000001,31359.071235200001,null,null,null,null,0,0,0,2016,33980]
[null,"BK9012S00101",null,"Secondary cycle route","MAGGS ST",null,"CONCRETE",119.616956,null,148.52000000000001,17765.510305120002,null,null,null,null,0,0,0,2016,19251]
[null,"BK9012S00155",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",619.42406200000005,null,148.52000000000001,91996.861688240009,null,null,null,null,0,0,0,2016,99687]
[null,"BK9012S00071",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",8.4338850000000001,null,148.52000000000001,1252.6006002000001,null,null,null,null,0,0,0,2016,1357]
[null,"BK9012S00156",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",52.733584,null,148.52000000000001,7831.9918956800002,null,null,null,null,0,0,0,2016,8487]
[null,"BK9012S00072",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",18.067772000000001,null,148.52000000000001,2683.4254974400005,null,null,null,null,0,0,0,2016,2908]
[null,"BK9012S00025",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",26.558084000000001,null,148.52000000000001,3944.4066356800004,null,null,null,null,0,0,0,2016,4274]
[null,"BK9012S00116",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",66.139854,null,148.52000000000001,9823.0911160800006,null,null,null,null,0,0,0,2016,10644]
[null,"BK9012S00069",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",739.03009499999996,null,148.52000000000001,109760.7497094,null,null,null,null,0,0,0,2016,118936]
[null,"BK9012S00070",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",32.642898000000002,null,148.52000000000001,4848.1232109600005,null,null,null,null,0,0,0,2016,5253]
[null,"BK9012S00153",null,"Primary cycle route","MURPHY RD",null,"CONCRETE",36.025252000000002,null,148.52000000000001,5350.4704270400007,null,null,null,null,0,0,0,2016,5798]
[null,"BK9012S00073",null,"Primary cycle route","NEWMAN RD",null,"CONCRETE",95.412989999999994,null,148.52000000000001,14170.7372748,null,null,null,null,0,0,0,2016,15355]
[null,"BK9012S00074",null,"Primary cycle route","NEWMAN RD",null,"CONCRETE",211.607437,null,148.52000000000001,31427.936543240005,null,null,null,null,0,0,0,2016,34055]
[null,"BK9012S00157",null,"Primary cycle route","NEWMAN RD",null,"CONCRETE",36.146177000000002,null,148.52000000000001,5368.4302080400003,null,null,null,null,0,0,0,2016,5817]
[null,"BK9012S00158",null,"Primary cycle route","NEWMAN RD",null,"CONCRETE",186.041583,null,148.52000000000001,27630.895907160004,null,null,null,null,0,0,0,2016,29941]
[null,"BK9012S00114",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",425.87168800000001,null,148.52000000000001,63250.463101760004,null,null,null,null,0,0,0,2016,68538]
[null,"BK9012S00181",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",3691.1607009999998,null,148.52000000000001,548211.18731251999,null,null,null,null,0,0,0,2016,594036]
[null,"BK9012S00333",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",193.64527000000001,null,148.52000000000001,28760.195500400005,null,null,null,null,0,0,0,2016,31164]
[null,"BK9012S00344",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",44.080177999999997,null,148.52000000000001,6546.7880365600004,null,null,null,null,0,0,0,2016,7094]
[null,"BK9012S00336",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",26.413768999999998,null,148.52000000000001,3922.9729718799999,null,null,null,null,0,0,0,2016,4251]
[null,"BK9012S00337",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",596.89825800000006,null,148.52000000000001,88651.329278160018,null,null,null,null,0,0,0,2016,96062]
[null,"BK9012S00334",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",48.828980999999999,null,148.52000000000001,7252.0802581200005,null,null,null,null,0,0,0,2016,7858]
[null,"BK9012S00335",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",26.206593999999999,null,148.52000000000001,3892.2033408800003,null,null,null,null,0,0,0,2016,4218]
[null,"BK9012S00329",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",24.437139999999999,null,148.52000000000001,3629.4040328000001,null,null,null,null,0,0,0,2016,3933]
[null,"BK9012S00330",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",756.245091,null,148.52000000000001,112317.52091532001,null,null,null,null,0,0,0,2016,121706]
[null,"BK9012S00331",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",218.94624999999999,null,148.52000000000001,32517.89705,null,null,null,null,0,0,0,2016,35236]
[null,"BK9012S00332",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",43.743177000000003,null,148.52000000000001,6496.7366480400005,null,null,null,null,0,0,0,2016,7040]
[null,"BK9012S00345",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",12.462217000000001,null,148.52000000000001,1850.8884688400003,null,null,null,null,0,0,0,2016,2006]
[null,"BK9012S00350",null,"Primary cycle route","PARK AVE",null,"CONCRETE",937.16167600000006,null,148.52000000000001,139187.25211952001,null,null,null,null,0,0,0,2016,150822]
[null,"BK9012S00355",null,"Primary cycle route","PARK AVE",null,"CONCRETE",79.513932999999994,null,148.52000000000001,11809.40932916,null,null,null,null,0,0,0,2016,12797]
[null,"BK9012S00356",null,"Secondary cycle route","PARK AVE",null,"CONCRETE",30.782205000000001,null,148.52000000000001,4571.7730866000002,null,null,null,null,0,0,0,2016,4954]
[null,"BK9012S00360",null,"Secondary cycle route","PARK AVE",null,"CONCRETE",44.165492999999998,null,148.52000000000001,6559.4590203600001,null,null,null,null,0,0,0,2016,7108]
[null,"BK9012S00020",null,"Primary cycle route","RAUBERS RD",null,"CONCRETE",13.449406,null,148.52000000000001,1997.5057791200002,null,null,null,null,0,0,0,2016,2164]
[null,"BK9012S00022",null,"Primary cycle route","RAUBERS RD",null,"CONCRETE",1465.136274,null,148.52000000000001,217602.03941448001,null,null,null,null,0,0,0,2016,235791]
[null,"BK9012S00372",null,"Primary cycle route","RAUBERS RD",null,"ASHPALT",517.02324099999998,null,148.52000000000001,76788.291753320009,null,null,null,null,0,0,0,2016,83207]
[null,"BK9012S00037",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",38.736969000000002,null,148.52000000000001,5753.214635880001,null,null,null,null,2490.6342199999999,10,24906.342199999999,2016,33266]
[null,"BK9012S00124",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",627.76566200000002,null,148.52000000000001,93235.75612024001,null,null,null,null,0,0,0,2016,101029]
[null,"BK9012S00240",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",842.90439700000002,null,148.52000000000001,125188.16104244001,null,null,null,null,0,0,0,2016,135653]
[null,"BK9012S00245",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",364.90136799999999,null,148.52000000000001,54195.151175359999,null,null,null,null,0,0,0,2016,58725]
[null,"BK9012S00236",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",113.953,null,148.52000000000001,16924.299560000003,null,null,null,null,0,0,0,2016,18339]
[null,"BK9012S00289",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",31.680173,null,148.52000000000001,4705.13929396,null,null,null,null,0,0,0,2016,5098]
[null,"BK9012S00241",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",74.474423000000002,null,148.52000000000001,11060.94130396,null,null,null,null,0,0,0,2016,11986]
[null,"BK9012S00237",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",53.653323,null,148.52000000000001,7968.5915319600008,null,null,null,null,0,0,0,2016,8635]
[null,"BK9012S00283",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",446.13728200000003,null,148.52000000000001,66260.309122640014,null,null,null,null,0,0,0,2016,71799]
[null,"BK9012S00290",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",37.346482999999999,null,148.52000000000001,5546.6996551600005,null,null,null,null,0,0,0,2016,6010]
[null,"BK9012S00291",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",70.201888999999994,null,148.52000000000001,{"$f":"J572*H572","v":10426.384554279999},null,null,null,null,0,{"$f":"IFERROR(R572/P572,0)","v":0},0,2016,11298]
[null,"BK9012S00284",null,"Primary cycle route","SANDGATE RD",null,"CONCRETE",125.802635,null,148.52000000000001,18684.207350200002,null,null,null,null,0,0,0,2016,20246]
[null,"BK9012S00224",null,"Primary cycle route","SANDGATE ROAD",null,"CONCRETE",146.75106500000001,null,148.52000000000001,21795.468173800004,null,null,null,null,0,0,0,2016,23617]
[null,"BK9012S00223",null,"Primary cycle route","SANDGATE ROAD",null,"CONCRETE",56.893059000000001,null,148.52000000000001,8449.757122680001,null,null,null,null,0,0,0,2016,9156]
[null,"BK9012S00328",null,"Primary cycle route","SERPENTINE RD",null,"CONCRETE",807.59038199999998,null,148.52000000000001,119943.32353464,null,null,null,null,0,0,0,2016,129969]
[null,"BK9012S00389",null,"Primary cycle route","SERPENTINE RD",null,"CONCRETE",409.153167,null,148.52000000000001,60767.428362840001,null,null,null,null,0,0,0,2016,65847]
[null,"BK9012S00149",null,"Primary cycle route","SHAW RD",null,"CONCRETE",123.975014,null,148.52000000000001,18412.769079280002,null,null,null,null,0,0,0,2016,19952]
[null,"BK9012S00062",null,"Primary cycle route","SHAW RD",null,"CONCRETE",84.962473000000003,null,148.52000000000001,12618.626489960001,null,null,null,null,0,0,0,2016,13673]
[null,"BK9012S00063",null,"Primary cycle route","SHAW RD",null,"CONCRETE",553.31148800000005,null,148.52000000000001,82177.822197760019,null,null,null,null,0,0,0,2016,89047]
[null,"BK9012S00064",null,"Primary cycle route","SHAW RD",null,"CONCRETE",263.98986300000001,null,148.52000000000001,39207.774452760008,null,null,null,null,0,0,0,2016,42485]
[null,"BK9012S00147",null,"Primary cycle route","SHAW RD",null,"CONCRETE",41.615046,null,148.52000000000001,6180.6666319200003,null,null,null,null,0,0,0,2016,6697]
[null,"BK9012S00148",null,"Primary cycle route","SHAW RD",null,"CONCRETE",83.704250000000002,null,148.52000000000001,12431.755210000001,null,null,null,null,0,0,0,2016,13471]
[null,"BK9012S00166",null,"Secondary cycle route","SHAW RD",null,"CONCRETE",657.54497000000003,null,148.52000000000001,97658.578944400011,null,null,null,null,0,0,0,2016,105822]
[null,"BK9012S00144",null,"Secondary cycle route","SHAW RD",null,"CONCRETE",363.91437300000001,null,148.52000000000001,54048.562677960006,null,null,null,null,0,0,0,2016,58566]
[null,"BK9012S00146",null,"Secondary cycle route","SHAW RD",null,"CONCRETE",406.02141799999998,null,148.52000000000001,60302.30100136,null,null,null,null,0,0,0,2016,65343]
[null,"BK9012S00059",null,"Secondary cycle route","SHAW RD",null,"CONCRETE",273.57872200000003,null,148.52000000000001,40631.911791440005,null,null,null,null,0,0,0,2016,44028]
[null,"BK9012S00188",null,"Secondary cycle route","SHAW RD",null,"CONCRETE",753.62021700000003,null,148.52000000000001,111927.67462884002,null,null,null,null,0,0,0,2016,121284]
[null,"BK9012S00152",null,"Secondary cycle route","SHAW RD",null,"CONCRETE",893.893238,null,148.52000000000001,132761.02370776,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K589*(1+PPI_Existing)^(YEAR-S589))+(R589*((1+LandInd_Existing)^(YEAR-S589))),0),0)","v":143858}]
[null,"BK9012S00247",null,"Primary cycle route","TOOMBUL TCE",null,"CONCRETE",895.83400400000005,null,148.52000000000001,133049.26627408003,null,null,null,null,103.761101,10.000000000000002,1037.6110100000001,2016,145297]
[null,"BK9012S00125",null,"Primary cycle route","WELLINGTON ST",null,"CONCRETE",254.752511,null,148.52000000000001,37835.84293372,null,null,null,null,0,0,0,2016,40999]
[null,"BK9012S00287",null,"Primary cycle route","WHITFIELD ST",null,"CONCRETE",30.040323000000001,null,148.52000000000001,4461.5887719600005,null,null,null,null,0,0,0,2016,4835]
[null,"BK9012S00288",null,"Primary cycle route","WHITFIELD ST",null,"CONCRETE",57.412542000000002,null,148.52000000000001,8526.9107378400004,null,null,null,null,0,0,0,2016,9240]
[null,"BK9012S00286",null,"Primary cycle route","WHITFIELD ST",null,"CONCRETE",650.77167699999995,null,148.52000000000001,96652.609468039998,null,null,null,null,0,0,0,2016,104732]
[null,"BK9012S00233",null,"Primary cycle route","WIDDOP ST",null,"ASHPALT",0,null,148.52000000000001,0,null,null,null,null,905.14750100000003,10,9051.4750100000001,2016,9824]
[null,"BK9012S00239",null,"Primary cycle route","WIDDOP ST",null,"CONCRETE",267.164691,null,148.52000000000001,39679.299907320004,null,null,null,null,0,0,0,2016,42996]
[null,"BK9012S00235",null,"Primary cycle route","WIDDOP ST",null,"CONCRETE",40.911265,null,148.52000000000001,6076.1410778000009,null,null,null,null,0,0,0,2016,6584]
[null,"BK9013S00006",null,"Primary cycle route","NUDGEE RD",null,"ASHPALT",6319.3322829999997,null,148.52000000000001,938547.23067116004,null,null,null,null,9083.8226599999998,8.6780107395887889,78829.510599999994,2016,1102558]
[null,"BK9013S00002",null,"Primary cycle route","NUDGEE RD",null,"ASHPALT",399.53923300000002,null,148.52000000000001,59339.566885160006,null,null,null,null,0,0,0,2016,64300]
[null,"BK9013S00020",null,"Secondary cycle route","NUDGEE RD",null,"ASHPALT",108.622759,null,148.52000000000001,16132.652166680002,null,null,null,null,0,0,0,2016,17481]
[null,"BK9013S00009",null,"Primary cycle route","RAUBERS RD",null,"ASHPALT",4462.6642789999996,null,148.52000000000001,662794.89871708001,null,null,null,null,0,0,0,2016,718198]
[null,"BK9013S00007",null,"Primary cycle route","RAUBERS RD",null,"ASHPALT",3021.9140320000001,null,148.52000000000001,448814.67203264002,null,null,null,null,0,0,0,2016,486331]
[null,"BK9013S00004",null,"Primary cycle route","RAUBERS RD",null,"CONCRETE",15.687858,null,148.52000000000001,2329.9606701600001,null,null,null,null,0,0,0,2016,2525]
[null,"BK9014S00100",null,"Primary cycle route","GATEWAY ARTERIAL RD",null,"CONCRETE",168.91372799999999,null,148.52000000000001,25087.066882560001,null,null,null,null,0,0,0,2016,27184]
[null,"BK9014S00021",null,"Secondary cycle route","GATEWAY MOTORWAY ON RAMP",null,"CONCRETE",118.093326,null,148.52000000000001,17539.22077752,null,null,null,null,2786.4757,277.99999978467423,774640.24399999995,2016,859764]
[null,"BK9014S00022",null,"Secondary cycle route","GATEWAY MOTORWAY ON RAMP",null,"CONCRETE",64.918859999999995,null,148.52000000000001,9641.7490871999998,null,null,null,null,0,0,0,2016,10448]
[null,"BK9014S00055",null,"Secondary cycle route","GATEWAY MOTORWAY ON RAMP",null,"CONCRETE",1620.9483090000001,null,148.52000000000001,240743.24285268004,null,null,null,null,0,0,0,2016,260867]
[null,"BK9014S00056",null,"Secondary cycle route","GATEWAY MOTORWAY ON RAMP",null,"CONCRETE",90.036006,null,148.52000000000001,13372.147611120001,null,null,null,null,0,0,0,2016,14490]
[null,"BK9014S00033",null,"Primary cycle route","GATEWAY MOTORWAY",null,"CONCRETE",83.889833999999993,null,148.52000000000001,12459.318145679999,null,null,null,null,0,0,0,2016,13501]
[null,"BK9014S00025",null,"Primary cycle route","KINGSFORD SMITH DRIVE",null,"CONCRETE",316.55803100000003,null,148.52000000000001,47015.19876412001,null,null,null,null,0,0,0,2016,50945]
[null,"BK9014S00057",null,"Secondary cycle route","LAMINGTON AVENUE",null,"CONCRETE",6.5254570000000003,null,148.52000000000001,969.16087364000009,null,null,null,null,0,0,0,2016,1050]
[null,"BK9014S00030",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",27.179963000000001,null,148.52000000000001,4036.7681047600004,null,null,null,null,0,0,0,2016,4374]
[null,"BK9014S00062",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",317.864352,null,148.52000000000001,47209.213559039999,null,null,null,null,0,0,0,2016,51155]
[null,"BK9014S00027",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",36.098883999999998,null,148.52000000000001,5361.4062516800004,null,null,null,null,0,0,0,2016,5810]
[null,"BK9014S00058",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",899.89493600000003,null,148.52000000000001,133652.39589472002,null,null,null,null,0,0,0,2016,144824]
[null,"BK9014S00059",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",34.937973,null,148.52000000000001,5188.9877499600007,null,null,null,null,0,0,0,2016,5623]
[null,"BK9014S00060",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",14.247994,null,148.52000000000001,2116.1120688800002,null,null,null,null,0,0,0,2016,2293]
[null,"BK9014S00061",null,"Primary cycle route","LAVARACK AVENUE",null,"CONCRETE",20.078419,null,148.52000000000001,2982.0467898800002,null,null,null,null,0,0,0,2016,3231]
[null,"BK9014S00104",null,"Primary cycle route","MURRARIE ROAD",null,"CONCRETE",179.95008799999999,null,148.52000000000001,26726.187069760002,null,null,null,null,0,0,0,2016,28960]
[null,"BK9014S00088",null,"Primary cycle route","SERPENTINE RD",null,"CONCRETE",112.96152499999999,null,148.52000000000001,16777.045693,null,null,null,null,0,0,0,2016,18179]
[null,"BK9014S00020",null,"Secondary cycle route","VIOLA PLACE",null,"CONCRETE",322.16783900000001,null,148.52000000000001,47848.367448280005,null,null,null,null,839.33355900000004,278.00000071247001,233334.73,2016,305099]
[null,"BK9014S00054",null,"Secondary cycle route","VIOLA PLACE",null,"CONCRETE",660.51422700000001,null,148.52000000000001,98099.572994040005,null,null,null,null,0,0,0,2016,106300]
[null,"BK9014S00077",null,"Secondary cycle route","VIOLA PLACE",null,"CONCRETE",42.060515000000002,null,148.52000000000001,6246.8276878000006,null,null,null,null,0,0,0,2016,6769]
[null,"BK9014S00084",null,"Secondary cycle route","VIOLA PLACE",null,"CONCRETE",933.04494099999999,null,148.52000000000001,138575.83463732002,null,null,null,null,0,0,0,2016,150159]
[null,"BK9015S00199",null,"Primary cycle route","ADMINISTRATION ROAD",null,"CONCRETE",1446.595454,null,148.52000000000001,214848.35682808002,null,null,null,null,0,0,0,2016,232807]
[null,"BK9015S00020",null,"Secondary cycle route","BORTHWICK AVE",null,"CONCRETE",66.166117,null,148.52000000000001,9826.9916968400012,null,null,null,null,0,0,0,2016,10648]
[null,"BK9015S00022",null,"Secondary cycle route","BORTHWICK AVE",null,"CONCRETE",883.60472600000003,null,148.52000000000001,131232.97390552002,null,null,null,null,0,0,0,2016,142203]
[null,"BK9015S00189",null,"Primary cycle route","GATEWAY MOTORWAY",null,"CONCRETE",2031.856992,null,148.52000000000001,301771.40045184002,null,null,null,null,0,0,0,2016,326996]
[null,"BK9015S00041",null,"Primary cycle route","METROPLEX AVE",null,"CONCRETE",549.87836800000002,null,148.52000000000001,{"$f":"J629*H629","v":81667.935215360005},null,null,null,null,0,{"$f":"IFERROR(R629/P629,0)","v":0},0,2016,88495]
[null,"BK9015S00107",null,"Secondary cycle route","METROPLEX AVE",null,"CONCRETE",790.74732900000004,null,148.52000000000001,117441.79330308002,null,null,null,null,0,0,0,2016,127259]
[null,"BK9015S00019",null,"Secondary cycle route","METROPLEX AVE",null,"ASHPALT",729.66699300000005,null,148.52000000000001,108370.14180036001,null,null,null,null,0,0,0,2016,117429]
[null,"BK9015S00018",null,"Secondary cycle route","METROPLEX AVE",null,"CONCRETE",359.59076900000002,null,148.52000000000001,53406.421011880004,null,null,null,null,0,0,0,2016,57871]
[null,"BK9015S00208",null,"Primary cycle route","PROPRIETARY ST",null,"CONCRETE",1400.283533,null,148.52000000000001,207970.11032116003,null,null,null,null,0,0,0,2016,225354]
[null,"BK9015S00211",null,"Primary cycle route","PROPRIETARY ST",null,"CONCRETE",805.001395,null,148.52000000000001,119558.80718540002,null,null,null,null,0,0,0,2016,129553]
[null,"BK9015S00212",null,"Primary cycle route","PROPRIETARY ST",null,"CONCRETE",18.583314999999999,null,148.52000000000001,2759.9939438000001,null,null,null,null,0,0,0,2016,2991]
[null,"BK9015S00215",null,"Primary cycle route","PROPRIETARY ST",null,"CONCRETE",102.162019,null,148.52000000000001,15173.103061880001,null,null,null,null,0,0,0,2016,16441]
[null,"BK9015S00218",null,"Primary cycle route","PROPRIETARY ST",null,"CONCRETE",8.5765069999999994,null,148.52000000000001,1273.7828196400001,null,null,null,null,0,0,0,2016,1380]
[null,"BK9015S00219",null,"Primary cycle route","PROPRIETARY ST",null,"CONCRETE",1168.2338999999999,null,148.52000000000001,173506.09882800002,null,null,null,null,0,0,0,2016,188009]
[null,"BK9015S00141",null,"Primary cycle route","QUEENSPORT ROAD",null,"CONCRETE",1391.4341870000001,null,148.52000000000001,206655.80545324003,null,null,null,null,0,0,0,2016,223930]
[null,"BK9015S00142",null,"Primary cycle route","QUEENSPORT ROAD",null,"CONCRETE",10.725996,null,148.52000000000001,1593.0249259200002,null,null,null,null,0,0,0,2016,1726]
[null,"BK9015S00017",null,"Primary cycle route","STANTON RD",null,"CONCRETE",189.16186300000001,null,148.52000000000001,28094.319892760002,null,null,null,null,0,0,0,2016,30443]
[null,"BK9015S00217",null,"Primary cycle route","STANTON RD",null,"CONCRETE",162.283694,null,148.52000000000001,24102.37423288,null,null,null,null,0,0,0,2016,26117]
[null,"BK9015S00277",null,"Primary cycle route","STANTON RD",null,"CONCRETE",701.59221500000001,null,148.52000000000001,104200.4757718,null,null,null,null,0,0,0,2016,112911]
[null,"BK9015S00062",null,"Secondary cycle route","STANTON RD",null,"CONCRETE",190.48659000000001,null,148.52000000000001,28291.068346800002,null,null,null,null,0,0,0,2016,30656]
[null,"BK9015S00276",null,"Secondary cycle route","STANTON RD",null,"CONCRETE",35.593240999999999,null,148.52000000000001,5286.3081533200002,null,null,null,null,0,0,0,2016,5728]
[null,"BK9015S00119",null,"Primary cycle route","WYNNUM RD",null,"CONCRETE",65.151066,null,148.52000000000001,9676.2363223200009,null,null,null,null,4.16885539,160.62188667091183,669.60941800000001,2016,11212]
[null,"BK9015S00121",null,"Primary cycle route","WYNNUM RD",null,"CONCRETE",217.862695,null,148.52000000000001,32356.967461400003,null,null,null,null,0,0,0,2016,35062]
[null,"BK9015S00125",null,"Primary cycle route","WYNNUM RD",null,"CONCRETE",2065.2648380000001,null,148.52000000000001,306733.13373976003,null,null,null,null,0,0,0,2016,332373]
[null,"BK9015S00210",null,"Primary cycle route","WYNNUM RD",null,"CONCRETE",71.760064999999997,null,148.52000000000001,10657.8048538,null,null,null,null,0,0,0,2016,11549]
[null,"BK9016S00002",null,"Secondary cycle route","ANZAC RD",null,"ASHPALT",340.71042599999998,null,148.52000000000001,50602.312469520002,null,null,null,null,0,0,0,2016,54832]
[null,"BK9016S00095",null,"Secondary cycle route","ANZAC RD",null,"CONCRETE",9.2168369999999999,null,148.52000000000001,1368.8846312400001,null,null,null,null,0,0,0,2016,1483]
[null,"BK9016S00248",null,"Primary cycle route","BANCHORY CT",null,"CONCRETE",1577.310299,null,148.52000000000001,234262.12560748,null,null,null,null,0,0,0,2016,253844]
[null,"BK9016S00246",null,"Primary cycle route","BANCHORY CT",null,"CONCRETE",57.806489999999997,null,148.52000000000001,8585.4198947999994,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K653*(1+PPI_Existing)^(YEAR-S653))+(R653*((1+LandInd_Existing)^(YEAR-S653))),0),0)","v":9303}]
[null,"BK9016S00247",null,"Primary cycle route","BANCHORY CT",null,"CONCRETE",82.213497000000004,null,148.52000000000001,12210.348574440002,null,null,null,null,0,0,0,2016,13231]
[null,"BK9016S00249",null,"Primary cycle route","BANCHORY CT",null,"CONCRETE",14.702087000000001,null,148.52000000000001,2183.5539612400003,null,null,null,null,0,0,0,2016,2366]
[null,"BK9016S00126",null,"Primary cycle route","BEDIVERE ST",null,"CONCRETE",475.45096599999999,null,148.52000000000001,70613.977470320009,null,null,null,null,0,0,0,2016,76517]
[null,"BK9016S00230",null,"Secondary cycle route","BIRDWOOD RD",null,"CONCRETE",10.618653,null,148.52000000000001,1577.08234356,null,null,null,null,0,0,0,2016,1709]
[null,"BK9016S00232",null,"Secondary cycle route","BIRDWOOD RD",null,"CONCRETE",9.3351959999999998,null,148.52000000000001,1386.46330992,null,null,null,null,0,0,0,2016,1502]
[null,"BK9016S00192",null,"Primary cycle route","CADOGAN ST",null,"CONCRETE",1161.27854,null,148.52000000000001,172473.08876080002,null,null,null,null,0,0,0,2016,186890]
[null,"BK9016S00101",null,"Secondary cycle route","CADOGAN ST",null,"CONCRETE",50.866888000000003,null,148.52000000000001,7554.7502057600013,null,null,null,null,0,0,0,2016,8186]
[null,"BK9016S00041",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",223.70029099999999,null,148.52000000000001,33223.967219320002,null,null,null,null,0,0,0,2016,36001]
[null,"BK9016S00224",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",61.594929,null,148.52000000000001,9148.0788550800007,null,null,null,null,0,0,0,2016,9913]
[null,"BK9016S00225",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",238.87315699999999,null,148.52000000000001,35477.441277639999,null,null,null,null,0,0,0,2016,38443]
[null,"BK9016S00226",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",18.345831,null,148.52000000000001,2724.7228201200001,null,null,null,null,0,0,0,2016,2952]
[null,"BK9016S00227",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",24.143899000000001,null,148.52000000000001,3585.8518794800002,null,null,null,null,0,0,0,2016,3886]
[null,"BK9016S00228",null,"Secondary cycle route","CAMBRIDGE ST",null,"CONCRETE",19.262701,null,148.52000000000001,2860.8963525200002,null,null,null,null,0,0,0,2016,3100]
[null,"BK9016S00220",null,"Secondary cycle route","CREEK RD",null,"CONCRETE",348.59592300000003,null,148.52000000000001,51773.466483960008,null,null,null,null,0,0,0,2016,56101]
[null,"BK9016S00222",null,"Secondary cycle route","CREEK RD",null,"CONCRETE",318.94341300000002,null,148.52000000000001,47369.475698760005,null,null,null,null,0,0,0,2016,51329]
[null,"BK9016S00135",null,"Primary cycle route","DONNINGTON ST",null,"CONCRETE",1190.3180139999999,null,148.52000000000001,176786.03143927999,null,null,null,null,0,0,0,2016,191564]
[null,"BK9016S00164",null,"Secondary cycle route","DONNINGTON ST",null,"CONCRETE",844.24876900000004,null,148.52000000000001,125387.82717188001,null,null,null,null,0,0,0,2016,135869]
[null,"BK9016S00211",null,"Secondary cycle route","GAFFNEY ST",null,"CONCRETE",110.940787,null,148.52000000000001,16476.925685239999,null,null,null,null,0,0,0,2016,17854]
[null,"BK9016S00213",null,"Secondary cycle route","GAFFNEY ST",null,"CONCRETE",432.14419800000002,null,148.52000000000001,64182.056286960003,null,null,null,null,0,0,0,2016,69547]
[null,"BK9016S00122",null,"Secondary cycle route","GALLIPOLI RD",null,"CONCRETE",280.86450200000002,null,148.52000000000001,41713.995837040005,null,null,null,null,0,0,0,2016,45201]
[null,"BK9016S00184",null,"Primary cycle route","MEADOWLANDS RD",null,"CONCRETE",1973.4558569999999,null,148.52000000000001,293097.66388164001,null,null,null,null,0,0,0,2016,317598]
[null,"BK9016S00054",null,"Primary cycle route","MEADOWLANDS RD",null,"CONCRETE",1376.6488879999999,null,148.52000000000001,204459.89284576001,null,null,null,null,0,0,0,2016,221551]
[null,"BK9016S00004",null,"Secondary cycle route","MEADOWLANDS RD",null,"CONCRETE",302.32646999999997,null,148.52000000000001,44901.527324399998,null,null,null,null,0,0,0,2016,48655]
[null,"BK9016S00007",null,"Secondary cycle route","MEADOWLANDS RD",null,"CONCRETE",285.41495600000002,null,148.52000000000001,42389.829265120003,null,null,null,null,0,0,0,2016,45933]
[null,"BK9016S00084",null,"Secondary cycle route","NYRANG ST",null,"ASHPALT",600.45602699999995,null,148.52000000000001,89179.729130039996,null,null,null,null,0,0,0,2016,96634]
[null,"BK9016S00043",null,"Primary cycle route","OLD CLEVELAND RD",null,"CONCRETE",43.929186999999999,null,148.52000000000001,6524.3628532400007,null,null,null,null,0,0,0,2016,7070]
[null,"BK9016S00073",null,"Primary cycle route","OLD CLEVELAND RD",null,"CONCRETE",163.86780099999999,null,148.52000000000001,24337.645804519998,null,null,null,null,0,0,0,2016,26372]
[null,"BK9016S00173",null,"Primary cycle route","OLD CLEVELAND RD",null,"CONCRETE",15.987197,null,148.52000000000001,2374.4184984400003,null,null,null,null,0,0,0,2016,2573]
[null,"BK9016S00243",null,"Primary cycle route","OLD CLEVELAND RD",null,"CONCRETE",154.15934200000001,null,148.52000000000001,22895.745473840005,null,null,null,null,0,0,0,2016,24810]
[null,"BK9016S00277",null,"Primary cycle route","OLD CLEVELAND RD",null,"CONCRETE",153.544319,null,148.52000000000001,22804.402257880003,null,null,null,null,0,0,0,2016,24711]
[null,"BK9016S00057",null,"Secondary cycle route","OLD CLEVELAND RD",null,"CONCRETE",177.56656599999999,null,148.52000000000001,26372.18638232,null,null,null,null,0,0,0,2016,28577]
[null,"BK9016S00077",null,"Secondary cycle route","OLD CLEVELAND RD",null,"CONCRETE",58.370649,null,148.52000000000001,8669.2087894800006,null,null,null,null,0,0,0,2016,9394]
[null,"BK9016S00071",null,"Secondary cycle route","OLD CLEVELAND RD",null,"CONCRETE",300.5419,null,148.52000000000001,44636.482988000003,null,null,null,null,0,0,0,2016,48368]
[null,"BK9016S00072",null,"Secondary cycle route","OLD CLEVELAND RD",null,"CONCRETE",132.42861099999999,null,148.52000000000001,19668.29730572,null,null,null,null,0,0,0,2016,21312]
[null,"BK9016S00265",null,"Primary cycle route","PINE MOUNTAIN RD",null,"CONCRETE",268.40718900000002,null,148.52000000000001,39863.835710280007,null,null,null,null,0,0,0,2016,43196]
[null,"BK9016S00008",null,"Primary cycle route","PRESTON RD",null,"CONCRETE",147.30950899999999,null,148.52000000000001,21878.408276680002,null,null,null,null,0,0,0,2016,23707]
[null,"BK9016S00055",null,"Primary cycle route","PRESTON RD",null,"CONCRETE",1512.1635920000001,null,148.52000000000001,224586.53668384004,null,null,null,null,0,0,0,2016,243360]
[null,"BK9016S00128",null,"Primary cycle route","PRESTON RD",null,"CONCRETE",554.16913999999997,null,148.52000000000001,82305.200672799998,null,null,null,null,0,0,0,2016,89185]
[null,"BK9016S00003",null,"Secondary cycle route","SCRUB RD",null,"CONCRETE",208.20809499999999,null,148.52000000000001,{"$f":"J692*H692","v":30923.066269399998},null,null,null,null,0,{"$f":"IFERROR(R692/P692,0)","v":0},0,2016,33508]
[null,"BK9016S00102",null,"Primary cycle route","STANTON RD",null,"CONCRETE",219.88436899999999,null,148.52000000000001,32657.22648388,null,null,null,null,0,0,0,2016,35387]
[null,"BK9016S00009",null,"Primary cycle route","STANTON RD",null,"CONCRETE",79.211366999999996,null,148.52000000000001,11764.47222684,null,null,null,null,0,0,0,2016,12748]
[null,"BK9016S00013",null,"Primary cycle route","STANTON RD",null,"CONCRETE",263.95326399999999,null,148.52000000000001,39202.338769280002,null,null,null,null,0,0,0,2016,42479]
[null,"BK9016S00245",null,"Primary cycle route","STANTON RD",null,"CONCRETE",377.79421400000001,null,148.52000000000001,56109.996663280006,null,null,null,null,0,0,0,2016,60800]
[null,"BK9016S00259",null,"Secondary cycle route","TURUBUL CRES",null,"CONCRETE",150.24715900000001,null,148.52000000000001,22314.708054680003,null,null,null,null,0,0,0,2016,24180]
[null,"BK9016S00042",null,"Primary cycle route","WEEKES RD",null,"CONCRETE",92.362002000000004,null,148.52000000000001,13717.604537040001,null,null,null,null,0,0,0,2016,14864]
[null,"BK9016S00165",null,"Primary cycle route","WEEKES RD",null,"CONCRETE",729.84872099999995,null,148.52000000000001,108397.13204292,null,null,null,null,0,0,0,2016,117458]
[null,"BK9016S00214",null,"Secondary cycle route","WHATMORE ST",null,"CONCRETE",6.1656230000000001,null,148.52000000000001,915.71832796000012,null,null,null,null,0,0,0,2016,992]
[null,"BK9016S00215",null,"Secondary cycle route","WHATMORE ST",null,"CONCRETE",7.1965089999999998,null,148.52000000000001,1068.82551668,null,null,null,null,0,0,0,2016,1158]
[null,"BK9016S00050",null,"Secondary cycle route","WINSTANLEY ST",null,"CONCRETE",35.241204000000003,null,148.52000000000001,5234.0236180800011,null,null,null,null,0,0,0,2016,5672]
[null,"BK9017S00175",null,"Primary cycle route"," ",null,"CONCRETE",9.6435200000000005,null,148.52000000000001,1432.2555904000001,null,null,null,null,0,0,0,2016,1552]
[null,"BK9017S00176",null,"Primary cycle route"," ",null,"CONCRETE",239.64054300000001,null,148.52000000000001,35591.413446360006,null,null,null,null,0,0,0,2016,38566]
[null,"BK9017S00177",null,"Primary cycle route"," ",null,"CONCRETE",1222.0010520000001,null,148.52000000000001,181491.59624304003,null,null,null,null,0,0,0,2016,196662]
[null,"BK9017S00178",null,"Primary cycle route"," ",null,"CONCRETE",32.107289999999999,null,148.52000000000001,4768.5747108000005,null,null,null,null,0,0,0,2016,5167]
[null,"BK9017S00179",null,"Primary cycle route"," ",null,"CONCRETE",42.666466999999997,null,148.52000000000001,6336.82367884,null,null,null,null,0,0,0,2016,6867]
[null,"BK9017S00181",null,"Primary cycle route"," ",null,"CONCRETE",30.513591999999999,null,148.52000000000001,4531.8786838400001,null,null,null,null,0,0,0,2016,4911]
[null,"BK9017S00183",null,"Primary cycle route"," ",null,"CONCRETE",30.997627999999999,null,148.52000000000001,4603.7677105600005,null,null,null,null,0,0,0,2016,4989]
[null,"BK9017S00184",null,"Primary cycle route"," ",null,"CONCRETE",57.554608000000002,null,148.52000000000001,8548.0103801600017,null,null,null,null,0,0,0,2016,9263]
[null,"BK9017S00174",null,"Primary cycle route","BELLBIRD CRES",null,"CONCRETE",20.175325999999998,null,148.52000000000001,2996.43941752,null,null,null,null,0,0,0,2016,3247]
[null,"BK9017S00051",null,"Primary cycle route","BLACKBERRY ST",null,"CONCRETE",1229.058869,null,148.52000000000001,182539.82322388,null,null,null,null,0,0,0,2016,197798]
[null,"BK9017S00097",null,"Primary cycle route","BLACKBERRY ST",null,"CONCRETE",305.51327300000003,null,148.52000000000001,45374.831305960004,null,null,null,null,0,0,0,2016,49168]
[null,"BK9017S00098",null,"Primary cycle route","BLACKBERRY ST",null,"CONCRETE",306.570853,null,148.52000000000001,45531.90308756,null,null,null,null,0,0,0,2016,49338]
[null,"BK9017S00099",null,"Primary cycle route","BLACKBERRY ST",null,"CONCRETE",28.599993000000001,null,148.52000000000001,4247.6709603600002,null,null,null,null,0,0,0,2016,4603]
[null,"BK9017S00100",null,"Primary cycle route","BLACKBERRY ST",null,"CONCRETE",278.00325299999997,null,148.52000000000001,41289.043135560001,null,null,null,null,0,0,0,2016,44740]
[null,"BK9017S00164",null,"Primary cycle route","COORA ST",null,"CONCRETE",128.22199599999999,null,148.52000000000001,19043.530845919999,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K717*(1+PPI_Existing)^(YEAR-S717))+(R717*((1+LandInd_Existing)^(YEAR-S717))),0),0)","v":20635}]
[null,"BK9017S00091",null,"Secondary cycle route","COWELL STREET",null,"CONCRETE",1060.9543719999999,null,148.52000000000001,157572.94332943999,null,null,null,null,0,0,0,2016,170744]
[null,"BK9017S00093",null,"Secondary cycle route","COWELL STREET",null,"CONCRETE",160.19524100000001,null,148.52000000000001,23792.197193320004,null,null,null,null,0,0,0,2016,25781]
[null,"BK9017S00090",null,"Secondary cycle route","COWELL STREET",null,"CONCRETE",32.094856999999998,null,148.52000000000001,4766.7281616399996,null,null,null,null,0,0,0,2016,5165]
[null,"BK9017S00111",null,"Primary cycle route","HAM RD",null,"CONCRETE",1433.103576,null,148.52000000000001,212844.54310752,null,null,null,null,0,0,0,2016,230636]
[null,"BK9017S00112",null,"Primary cycle route","HAM RD",null,"CONCRETE",142.73797999999999,null,148.52000000000001,21199.444789600002,null,null,null,null,0,0,0,2016,22971]
[null,"BK9017S00107",null,"Primary cycle route","HAM RD",null,"CONCRETE",175.71078299999999,null,148.52000000000001,26096.56549116,null,null,null,null,0,0,0,2016,28278]
[null,"BK9017S00108",null,"Primary cycle route","HAM RD",null,"CONCRETE",53.613103000000002,null,148.52000000000001,7962.618057560001,null,null,null,null,0,0,0,2016,8628]
[null,"BK9017S00109",null,"Primary cycle route","HAM RD",null,"CONCRETE",98.732940999999997,null,148.52000000000001,14663.816397320001,null,null,null,null,0,0,0,2016,15890]
[null,"BK9017S00110",null,"Primary cycle route","HAM RD",null,"CONCRETE",281.999954,null,148.52000000000001,41882.633168080007,null,null,null,null,0,0,0,2016,45384]
[null,"BK9017S00048",null,"Primary cycle route","HAM RD",null,"CONCRETE",107.007937,null,148.52000000000001,15892.818803240001,null,null,null,null,0,0,0,2016,17221]
[null,"BK9017S00173",null,"Secondary cycle route","KANE CRES",null,"CONCRETE",57.199423000000003,null,148.52000000000001,8495.2583039600013,null,null,null,null,0,0,0,2016,9205]
[null,"BK9017S00119",null,"Primary cycle route","MANSFIELD PL",null,"CONCRETE",187.90355400000001,null,148.52000000000001,27907.435840080005,null,null,null,null,0,0,0,2016,30240]
[null,"BK9017S00113",null,"Primary cycle route","MANSFIELD PL",null,"CONCRETE",25.000038,null,148.52000000000001,3713.0056437600001,null,null,null,null,0,0,0,2016,4023]
[null,"BK9017S00114",null,"Primary cycle route","MANSFIELD PL",null,"CONCRETE",21.49933,null,148.52000000000001,3193.0804916000002,null,null,null,null,0,0,0,2016,3460]
[null,"BK9017S00116",null,"Primary cycle route","MANSFIELD PL",null,"CONCRETE",47.791454999999999,null,148.52000000000001,7097.9868966000004,null,null,null,null,0,0,0,2016,7691]
[null,"BK9017S00117",null,"Primary cycle route","MANSFIELD PL",null,"CONCRETE",33.667521999999998,null,148.52000000000001,5000.3003674399997,null,null,null,null,0,0,0,2016,5418]
[null,"BK9017S00118",null,"Primary cycle route","MANSFIELD PL",null,"CONCRETE",30.000059,null,148.52000000000001,4455.6087626799999,null,null,null,null,0,0,0,2016,4828]
[null,"BK9017S00047",null,"Secondary cycle route","MANSFIELD PL",null,"CONCRETE",31.151105999999999,null,148.52000000000001,4626.5622631200004,null,null,null,null,0,0,0,2016,5013]
[null,"BK9017S00044",null,"Primary cycle route","MT GRAVATT-CAPLBA RD",null,"CONCRETE",165.889961,null,148.52000000000001,24637.977007720001,null,null,null,null,0,0,0,2016,26697]
[null,"BK9017S00122",null,"Primary cycle route","MT GRAVATT-CAPLBA RD",null,"CONCRETE",411.63499100000001,null,148.52000000000001,61136.028863320003,null,null,null,null,0,0,0,2016,66246]
[null,"BK9017S00015",null,"Primary cycle route","MT GRAVATT-CAPLBA RD",null,"CONCRETE",410.80497200000002,null,148.52000000000001,61012.754441440011,null,null,null,null,0,0,0,2016,66113]
[null,"BK9017S00014",null,"Primary cycle route","MT GRAVATT-CAPLBA RD",null,"CONCRETE",782.667868,null,148.52000000000001,116241.83175536001,null,null,null,null,0,0,0,2016,125958]
[null,"BK9017S00121",null,"Primary cycle route","MT GRAVATT-CAPLBA RD",null,"CONCRETE",99.000050000000002,null,148.52000000000001,14703.487426000002,null,null,null,null,0,0,0,2016,15933]
[null,"BK9017S00061",null,"Secondary cycle route","OCONNOR CRES",null,"CONCRETE",739.11359500000003,null,148.52000000000001,109773.15112940001,null,null,null,null,0,0,0,2016,118949]
[null,"BK9017S00007",null,"Secondary cycle route","SCRUB RD",null,"CONCRETE",799.49421199999995,null,148.52000000000001,118740.88036624,null,null,null,null,0,0,0,2016,128666]
[null,"BK9017S00043",null,"Primary cycle route","STACKPOLE ST",null,"CONCRETE",354.00862799999999,null,148.52000000000001,52577.361430559999,null,null,null,null,0,0,0,2016,56972]
[null,"BK9017S00182",null,"Primary cycle route","STACKPOLE ST",null,"CONCRETE",437.34394700000001,null,148.52000000000001,64954.323008440006,null,null,null,null,0,0,0,2016,70384]
[null,"BK9017S00171",null,"Primary cycle route","TONES RD",null,"CONCRETE",103.166561,null,148.52000000000001,15322.297639720002,null,null,null,null,0,0,0,2016,16603]
[null,"BK9017S00172",null,"Secondary cycle route","TONES RD",null,"CONCRETE",1381.4719869999999,null,148.52000000000001,205176.21950924001,null,null,null,null,0,0,0,2016,222327]
[null,"BK9017S00034",null,"Secondary cycle route","TURUBUL CRES",null,"CONCRETE",854.04366600000003,null,148.52000000000001,126842.56527432002,null,null,null,null,0,0,0,2016,137445]
[null,"BK9017S00050",null,"Primary cycle route","WECKER RD",null,"CONCRETE",939.81994999999995,null,148.52000000000001,139582.05897400001,null,null,null,null,0,0,0,2016,151250]
[null,"BK9017S00101",null,"Primary cycle route","WECKER RD",null,"CONCRETE",251.50014200000001,null,148.52000000000001,37352.801089840003,null,null,null,null,0,0,0,2016,40475]
[null,"BK9017S00125",null,"Secondary cycle route","WECKER RD",null,"CONCRETE",28.817613000000001,null,148.52000000000001,4279.9918827600004,null,null,null,null,0,0,0,2016,4638]
[null,"BK9017S00102",null,"Secondary cycle route","WECKER RD",null,"CONCRETE",250.19989200000001,null,148.52000000000001,37159.687959840005,null,null,null,null,0,0,0,2016,40266]
[null,"BK9017S00103",null,"Secondary cycle route","WECKER RD",null,"CONCRETE",400.25951700000002,null,148.52000000000001,{"$f":"J752*H752","v":59446.543464840004},null,null,null,null,0,{"$f":"IFERROR(R752/P752,0)","v":0},0,2016,64416]
[null,"BK9018S00203",null,"Secondary cycle route"," ",null,"CONCRETE",615.37988299999995,null,148.52000000000001,91396.220223159995,null,null,null,null,0,0,0,2016,99036]
[null,"BK9018S00204",null,"Secondary cycle route"," ",null,"CONCRETE",10.743213000000001,null,148.52000000000001,1595.5819947600003,null,null,null,null,0,0,0,2016,1729]
[null,"BK9018S00205",null,"Secondary cycle route"," ",null,"CONCRETE",150.03002799999999,null,148.52000000000001,22282.459758559999,null,null,null,null,0,0,0,2016,24145]
[null,"BK9018S00206",null,"Secondary cycle route"," ",null,"CONCRETE",381.60739799999999,null,148.52000000000001,56676.330750960005,null,null,null,null,0,0,0,2016,61414]
[null,"BK9018S00208",null,"Secondary cycle route"," ",null,"CONCRETE",24.513829000000001,null,148.52000000000001,3640.7938830800003,null,null,null,null,0,0,0,2016,3945]
[null,"BK9018S00209",null,"Secondary cycle route"," ",null,"CONCRETE",103.60115399999999,null,148.52000000000001,15386.84339208,null,null,null,null,0,0,0,2016,16673]
[null,"BK9018S00210",null,"Secondary cycle route"," ",null,"CONCRETE",322.22027100000003,null,148.52000000000001,47856.154648920005,null,null,null,null,0,0,0,2016,51856]
[null,"BK9018S00005",null,"Primary cycle route","KESSELS RD",null,"ASHPALT",1200.7014690000001,null,148.52000000000001,178328.18217588004,null,null,null,null,57.993562500000003,15.000000008621647,869.90343800000005,2016,194179]
[null,"BK9018S00096",null,"Primary cycle route","KESSELS RD",null,"ASHPALT",5017.4756850000003,null,148.52000000000001,745195.48873620015,null,null,null,null,0,0,0,2016,807486]
[null,"BK9018S00007",null,"Secondary cycle route","KESSELS RD",null,"ASHPALT",745.54841999999996,null,148.52000000000001,110728.8513384,null,null,null,null,51.8734477,1,51.8734477,2016,120041]
[null,"BK9018S00194",null,"Secondary cycle route","KLUMPP RD",null,"CONCRETE",97.836228000000006,null,148.52000000000001,14530.636582560002,null,null,null,null,1211.6708000000001,26.181954702547916,31723.91,2016,50177]
[null,"BK9018S00195",null,"Secondary cycle route","KLUMPP RD",null,"CONCRETE",89.431100999999998,null,148.52000000000001,13282.307120520001,null,null,null,null,0,0,0,2016,14393]
[null,"BK9018S00193",null,"Secondary cycle route","KLUMPP RD",null,"CONCRETE",461.34802400000001,null,148.52000000000001,68519.408524480008,null,null,null,null,0,0,0,2016,74247]
[null,"BK9018S00197",null,"Secondary cycle route","KLUMPP RD",null,"CONCRETE",113.728647,null,148.52000000000001,16890.978652440001,null,null,null,null,0,0,0,2016,18303]
[null,"BK9018S00191",null,"Secondary cycle route","KLUMPP RD",null,"CONCRETE",417.661295,null,148.52000000000001,62031.055533400002,null,null,null,null,0,0,0,2016,67216]
[null,"BK9018S00143",null,"Secondary cycle route","KLUMPP ROAD",null,"CONCRETE",159.050062,null,148.52000000000001,23622.11520824,null,null,null,null,0,0,0,2016,25597]
[null,"BK9018S00218",null,"Secondary cycle route","LOGAN RD",null,"CONCRETE",580.08335999999997,null,148.52000000000001,86153.980627199999,null,null,null,null,0,0,0,2016,93356]
[null,"BK9018S00220",null,"Secondary cycle route","LOGAN RD",null,"CONCRETE",228.36544499999999,null,148.52000000000001,33916.835891399998,null,null,null,null,0,0,0,2016,36752]
[null,"BK9018S00221",null,"Secondary cycle route","LOGAN RD",null,"CONCRETE",364.03636599999999,null,148.52000000000001,54066.681078320005,null,null,null,null,0,0,0,2016,58586]
[null,"BK9018S00147",null,"Secondary cycle route","MARSHALL RD",null,"CONCRETE",26.405688000000001,null,148.52000000000001,3921.7727817600003,null,null,null,null,0,0,0,2016,4250]
[null,"BK9018S00148",null,"Secondary cycle route","MARSHALL RD",null,"CONCRETE",359.41665699999999,null,148.52000000000001,53380.56189764,null,null,null,null,0,0,0,2016,57843]
[null,"BK9018S00003",null,"Primary cycle route","MT GRAVATT RD",null,"ASHPALT",846.39696300000003,null,148.52000000000001,125706.87694476001,null,null,null,null,0,0,0,2016,136215]
[null,"BK9018S00056",null,"Primary cycle route","MT GRAVATT RD",null,"CONCRETE",68.403689,null,148.52000000000001,10159.315890280001,null,null,null,null,0,0,0,2016,11009]
[null,"BK9018S00001",null,"Primary cycle route","MT GRAVATT RD",null,"ASHPALT",334.78030100000001,null,148.52000000000001,49721.570304520006,null,null,null,null,0,0,0,2016,53878]
[null,"BK9018S00055",null,"Primary cycle route","MT GRAVATT RD",null,"CONCRETE",72.356297999999995,null,148.52000000000001,10746.35737896,null,null,null,null,0,0,0,2016,11645]
[null,"BK9018S00002",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",199.84155000000001,null,148.52000000000001,29680.467006000003,null,null,null,null,0,0,0,2016,32161]
[null,"BK9018S00009",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",2009.0556570000001,null,148.52000000000001,298384.94617764006,null,null,null,null,0,0,0,2016,323327]
[null,"BK9018S00095",null,"Primary cycle route","TOOHEY RD",null,"ASHPALT",625.85794799999996,null,148.52000000000001,92952.422436959998,null,null,null,null,0,0,0,2016,100722]
[null,"BK9018S00190",null,"Primary cycle route","TOOHEY RD",null,"CONCRETE",661.53176199999996,null,148.52000000000001,98250.697292240002,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K781*(1+PPI_Existing)^(YEAR-S781))+(R781*((1+LandInd_Existing)^(YEAR-S781))),0),0)","v":106463}]
[null,"BK9018S00132",null,"Primary cycle route","TOOHEY RD",null,"CONCRETE",218.77828,null,148.52000000000001,32492.9501456,null,null,null,null,0,0,0,2016,35209]
[null,"BK9018S00189",null,"Primary cycle route","TOOHEY RD",null,"CONCRETE",184.86556200000001,null,148.52000000000001,27456.233268240005,null,null,null,null,0,0,0,2016,29751]
[null,"BK9018S00137",null,"Primary cycle route","TOOHEY RD",null,"CONCRETE",410.07067599999999,null,148.52000000000001,60903.696799520003,null,null,null,null,0,0,0,2016,65995]
[null,"BK9018S00142",null,"Primary cycle route","VINRAY ST",null,"CONCRETE",62.943654000000002,null,148.52000000000001,9348.3914920800016,null,null,null,null,0,0,0,2016,10130]
[null,"BK9019S00005",null,"Secondary cycle route","DELVILLE AVE",null,"CONCRETE",207.966872,null,148.52000000000001,30887.239829440001,null,null,null,null,0,0,0,2016,33469]
[null,"BK9019S00008",null,"Secondary cycle route","DELVILLE AVE",null,"CONCRETE",410.55278900000002,null,148.52000000000001,60975.300222280006,null,null,null,null,0,0,0,2016,66072]
[null,"BK9019S00081",null,"Secondary cycle route","KING ARTHUR TCE",null,"CONCRETE",549.09909100000004,null,148.52000000000001,81552.196995320017,null,null,null,null,0,0,0,2016,88369]
[null,"BK9019S00074",null,"Primary cycle route","LAURA ST",null,"CONCRETE",201.50188900000001,null,148.52000000000001,29927.060554280004,null,null,null,null,0,0,0,2016,32429]
[null,"BK9019S00062",null,"Secondary cycle route","MCCARTHY RD",null,"CONCRETE",911.81028100000003,null,148.52000000000001,135422.06293412001,null,null,null,null,0,0,0,2016,146742]
[null,"BK9019S00020",null,"Secondary cycle route","MCCARTHY RD",null,"CONCRETE",379.89558699999998,null,148.52000000000001,56422.092581240002,null,null,null,null,0,0,0,2016,61138]
[null,"BK9019S00072",null,"Primary cycle route","NEWINGTON ST",null,"CONCRETE",172.48092399999999,null,148.52000000000001,25616.866832479998,null,null,null,null,0,0,0,2016,27758]
[null,"BK9019S00088",null,"Secondary cycle route","PARAGON ST",null,"CONCRETE",148.58533299999999,null,148.52000000000001,22067.893657159999,null,null,null,null,0,0,0,2016,23913]
[null,"BK9019S00016",null,"Secondary cycle route","PEGG RD",null,"ASHPALT",134.331537,null,148.52000000000001,19950.919875240001,null,null,null,null,0,0,0,2016,21619]
[null,"BK9019S00080",null,"Primary cycle route","TOOHEY RD",null,"CONCRETE",65.059856999999994,null,148.52000000000001,9662.6899616400005,null,null,null,null,0,0,0,2016,10470]
[null,"BK9019S00134",null,"Primary cycle route","TOOHEY RD",null,"CONCRETE",37.115710999999997,null,148.52000000000001,5512.4253977199996,null,null,null,null,0,0,0,2016,5973]
[null,"BK9019S00117",null,"Secondary cycle route","WINCOTT ST",null,"CONCRETE",194.242141,null,148.52000000000001,28848.842781320003,null,null,null,null,0,0,0,2016,31260]
[null,"BK9020S00105",null,"Secondary cycle route","BURDEKIN DR",null,"CONCRETE",135.42696100000001,null,148.52000000000001,20113.612247720001,null,null,null,null,0,0,0,2016,21795]
[null,"BK9020S00029",null,"Secondary cycle route","BURDEKIN DR",null,"CONCRETE",347.11541299999999,null,148.52000000000001,51553.581138760004,null,null,null,null,0,0,0,2016,55863]
[null,"BK9020S00021",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",93.963740999999999,null,148.52000000000001,13955.494813320001,null,null,null,null,0,0,0,2016,15122]
[null,"BK9020S00091",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",671.86433199999999,null,148.52000000000001,99785.290588640011,null,null,null,null,0,0,0,2016,108126]
[null,"BK9020S00093",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",93.543428000000006,null,148.52000000000001,13893.069926560001,null,null,null,null,0,0,0,2016,15054]
[null,"BK9020S00110",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",1550.88816,null,148.52000000000001,230337.90952320001,null,null,null,null,0,0,0,2016,249592]
[null,"BK9020S00049",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",331.38951800000001,null,148.52000000000001,49217.971213360004,null,null,null,null,0,0,0,2016,53332]
[null,"BK9020S00047",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",79.439234999999996,null,148.52000000000001,11798.3151822,null,null,null,null,0,0,0,2016,12785]
[null,"BK9020S00092",null,"Secondary cycle route","COUNIHAN RD",null,"CONCRETE",420.31643600000001,null,148.52000000000001,62425.397074720007,null,null,null,null,0,0,0,2016,67644]
[null,"BK9020S00051",null,"Secondary cycle route","STRICKLAND TCE",null,"CONCRETE",1366.4039780000001,null,148.52000000000001,202938.31881256003,null,null,null,null,0,0,0,2016,219902]
[null,"BK9020S00052",null,"Secondary cycle route","STRICKLAND TCE",null,"CONCRETE",74.164654999999996,null,148.52000000000001,11014.934560600001,null,null,null,null,0,0,0,2016,11936]
[null,"BK9020S00053",null,"Secondary cycle route","STRICKLAND TCE",null,"CONCRETE",130.96267,null,148.52000000000001,19450.575748400002,null,null,null,null,0,0,0,2016,21076]
[null,"BK9020S00106",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"CONCRETE",674.52027699999996,null,148.52000000000001,100179.75154004,null,null,null,null,0,0,0,2016,108554]
[null,"BK9020S00032",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"ASHPALT",268.05315000000002,null,148.52000000000001,39811.253838000004,null,null,null,null,0,0,0,2016,43139]
[null,"BK9020S00033",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"CONCRETE",57.924137000000002,null,148.52000000000001,{"$f":"J812*H812","v":8602.8928272400008},null,null,null,null,0,{"$f":"IFERROR(R812/P812,0)","v":0},0,2016,9322]
[null,"BK9020S00034",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"CONCRETE",53.204346000000001,null,148.52000000000001,7901.9094679200007,null,null,null,null,0,0,0,2016,8562]
[null,"BK9020S00075",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"ASHPALT",123.58026599999999,null,148.52000000000001,18354.141106319999,null,null,null,null,0,0,0,2016,19888]
[null,"BK9020S00076",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"CONCRETE",27.731857999999999,null,148.52000000000001,4118.7355501600005,null,null,null,null,0,0,0,2016,4463]
[null,"BK9020S00077",null,"Secondary cycle route","SVTN MILE ROCKS RD",null,"CONCRETE",31.319928000000001,null,148.52000000000001,4651.6357065600005,null,null,null,null,0,0,0,2016,5040]
[null,"BK9021S00137",null,"Secondary cycle route","AMAZONS PL",null,"CONCRETE",67.018130999999997,null,148.52000000000001,9953.5328161199996,null,null,null,null,0,0,0,2016,10786]
[null,"BK9021S00164",null,"Secondary cycle route","AMAZONS PL",null,"CONCRETE",149.90179699999999,null,148.52000000000001,22263.414890439999,null,null,null,null,0,0,0,2016,24124]
[null,"BK9021S00273",null,"Secondary cycle route","BROOKESIDE CRES",null,"CONCRETE",241.54190500000001,null,148.52000000000001,35873.803730600004,null,null,null,null,0,0,0,2016,38872]
[null,"BK9021S00274",null,"Secondary cycle route","BROOKESIDE CRES",null,"CONCRETE",42.683855999999999,null,148.52000000000001,6339.4062931200006,null,null,null,null,0,0,0,2016,6869]
[null,"BK9021S00275",null,"Secondary cycle route","BROOKESIDE CRES",null,"CONCRETE",129.68632700000001,null,148.52000000000001,19261.013286040001,null,null,null,null,0,0,0,2016,20871]
[null,"BK9021S00264",null,"Secondary cycle route","BROOKESIDE CRES",null,"CONCRETE",88.703613000000004,null,148.52000000000001,13174.260602760001,null,null,null,null,0,0,0,2016,14275]
[null,"BK9021S00196",null,"Secondary cycle route","BURDEKIN DR",null,"CONCRETE",3840.0008769999999,null,148.52000000000001,570316.93025204004,null,null,null,null,0,0,0,2016,617990]
[null,"BK9021S00303",null,"Secondary cycle route","BURDEKIN DR",null,"CONCRETE",134.41677799999999,null,148.52000000000001,19963.579868560002,null,null,null,null,0,0,0,2016,21632]
[null,"BK9021S00078",null,"Secondary cycle route","CAPITOL DR",null,"CONCRETE",34.288888999999998,null,148.52000000000001,5092.5857942800003,null,null,null,null,0,0,0,2016,5518]
[null,"BK9021S00178",null,"Primary cycle route","CENTENARY HWY",null,"ASHPALT",174.22878399999999,null,148.52000000000001,25876.458999679999,null,null,null,null,0,0,0,2016,28039]
[null,"BK9021S00177",null,"Primary cycle route","CENTENARY HWY",null,"CONCRETE",61.389617999999999,null,148.52000000000001,9117.5860653600012,null,null,null,null,0,0,0,2016,9880]
[null,"BK9021S00058",null,"Primary cycle route","CENTENARY HWY",null,"CONCRETE",192.489431,null,148.52000000000001,28588.530292120002,null,null,null,null,0,0,0,2016,30978]
[null,"BK9021S00122",null,"Secondary cycle route","CENTENARY HWY",null,"CONCRETE",75.292537999999993,null,148.52000000000001,11182.44774376,null,null,null,null,0,0,0,2016,12117]
[null,"BK9021S00202",null,"Secondary cycle route","CENTENARY HWY",null,"CONCRETE",326.32425499999999,null,148.52000000000001,48465.6783526,null,null,null,null,0,0,0,2016,52517]
[null,"BK9021S00079",null,"Secondary cycle route","CENTENARY HWY",null,"CONCRETE",177.46664999999999,null,148.52000000000001,26357.346858000001,null,null,null,null,0,0,0,2016,28561]
[null,"BK9021S00232",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",107.291302,null,148.52000000000001,15934.904173040002,null,null,null,null,0,0,0,2016,17267]
[null,"BK9021S00235",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",317.94815699999998,null,148.52000000000001,47221.660277640003,null,null,null,null,0,0,0,2016,51169]
[null,"BK9021S00236",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",68.928972000000002,null,148.52000000000001,10237.330921440001,null,null,null,null,0,0,0,2016,11093]
[null,"BK9021S00227",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",284.57651900000002,null,148.52000000000001,42265.304601880009,null,null,null,null,0,0,0,2016,45798]
[null,"BK9021S00233",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",48.864111999999999,null,148.52000000000001,7257.29791424,null,null,null,null,0,0,0,2016,7864]
[null,"BK9021S00229",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",43.820388999999999,null,148.52000000000001,6508.2041742800002,null,null,null,null,0,0,0,2016,7052]
[null,"BK9021S00242",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",27.51219,null,148.52000000000001,4086.1104588000003,null,null,null,null,0,0,0,2016,4428]
[null,"BK9021S00266",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",185.554452,null,148.52000000000001,27558.547211040001,null,null,null,null,0,0,0,2016,29862]
[null,"BK9021S00316",null,"Secondary cycle route","EDENBROOKE DR",null,"CONCRETE",574.79233199999999,null,148.52000000000001,85368.157148640006,null,null,null,null,0,0,0,2016,92504]
[null,"BK9021S00121",null,"Secondary cycle route","KOORINGAL DR",null,"CONCRETE",132.569918,null,148.52000000000001,19689.284221360002,null,null,null,null,0,0,0,2016,21335]
[null,"BK9021S00248",null,"Secondary cycle route","KOORINGAL DR",null,"CONCRETE",79.392177000000004,null,148.52000000000001,11791.326128040002,null,null,null,null,0,0,0,2016,12777]
[null,"BK9021S00245",null,"Secondary cycle route","MT OMMANEY DR",null,"CONCRETE",965.82956799999999,null,148.52000000000001,143445.00743936002,null,null,null,null,0,0,0,2016,155436]
[null,"BK9021S00035",null,"Primary cycle route","MUSGRAVE ST",null,"CONCRETE",2306.2796159999998,null,148.52000000000001,342528.64856831997,null,null,null,null,0,0,0,2016,371160]
[null,"BK9021S00251",null,"Secondary cycle route","PAMPLING ST",null,"CONCRETE",15.274138000000001,null,148.52000000000001,2268.5149757600002,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K845*(1+PPI_Existing)^(YEAR-S845))+(R845*((1+LandInd_Existing)^(YEAR-S845))),0),0)","v":2458}]
[null,"BK9021S00252",null,"Secondary cycle route","PAMPLING ST",null,"CONCRETE",88.294920000000005,null,148.52000000000001,13113.561518400002,null,null,null,null,0,0,0,2016,14210]
[null,"BK9022S00004",null,"Secondary cycle route","BLACKBUTT PL",null,"CONCRETE",1908.242115,null,148.52000000000001,283412.11891980004,null,null,null,null,0,0,0,2016,307102]
[null,"BK9022S00090",null,"Primary cycle route","CENTENARY HWY",null,"CONCRETE",1098.676776,null,148.52000000000001,163175.47477152001,null,null,null,null,0,0,0,2016,176815]
[null,"BK9022S00010",null,"Primary cycle route","FIG TREE POCKET RD",null,"CONCRETE",19.493205,null,148.52000000000001,2895.1308066000001,null,null,null,null,0,0,0,2016,3137]
[null,"BK9022S00011",null,"Primary cycle route","FIG TREE POCKET RD",null,"CONCRETE",8.8300239999999999,null,148.52000000000001,1311.4351644800001,null,null,null,null,0,0,0,2016,1421]
[null,"BK9022S00025",null,"Secondary cycle route","FIG TREE POCKET RD",null,"CONCRETE",1687.2016040000001,null,148.52000000000001,250583.18222608004,null,null,null,null,0,0,0,2016,271529]
[null,"BK9022S00050",null,"Secondary cycle route","GREENFORD ST",null,"CONCRETE",1332.7500769999999,null,148.52000000000001,197940.04143603999,null,null,null,null,0,0,0,2016,214486]
[null,"BK9022S00031",null,"Secondary cycle route","KENSINGTON CRCT",null,"CONCRETE",773.89387299999999,null,148.52000000000001,114938.71801796001,null,null,null,null,0,0,0,2016,124546]
[null,"BK9022S00068",null,"Secondary cycle route","LAMBETH PL",null,"CONCRETE",404.89008000000001,null,148.52000000000001,60134.274681600007,null,null,null,null,0,0,0,2016,65161]
[null,"BK9022S00062",null,"Secondary cycle route","MABB STREET",null,"CONCRETE",1020.027276,null,148.52000000000001,151494.45103152,null,null,null,null,0.65072929000000002,15.000000015367373,9.7609393600000001,2016,164168]
[null,"BK9022S00066",null,"Secondary cycle route","MOORFIELDS STREET",null,"CONCRETE",153.23193599999999,null,148.52000000000001,22758.007134719999,null,null,null,null,0,0,0,2016,24660]
[null,"BK9022S00074",null,"Secondary cycle route","REBECCA ST",null,"CONCRETE",903.261887,null,148.52000000000001,134152.45545724002,null,null,null,null,0,0,0,2016,145366]
[null,"BK9023S00014",null,"Secondary cycle route","ALLAMANDA ST",null,"CONCRETE",280.79852,null,148.52000000000001,41704.196190400005,null,null,null,null,0,0,0,2016,45190]
[null,"BK9023S00015",null,"Secondary cycle route","DILLON RD",null,"CONCRETE",128.45341999999999,null,148.52000000000001,19077.901938400002,null,null,null,null,6.60322677,15.000000007572057,99.048401600000005,2016,20780]
[null,"BK9023S00001",null,"Secondary cycle route","KAYS RD",null,"CONCRETE",1043.944133,null,148.52000000000001,155046.58263316,null,null,null,null,0,0,0,2016,168007]
[null,"BK9023S00033",null,"Secondary cycle route","PAYNE RD",null,"CONCRETE",524.30285600000002,null,148.52000000000001,77869.460173120009,null,null,null,null,0,0,0,2016,84379]
[null,"BK9023S00038",null,"Secondary cycle route","TANDARA ST",null,"CONCRETE",178.48470499999999,null,148.52000000000001,26508.5483866,null,null,null,null,0,0,0,2016,28724]
[null,"BK9023S00042",null,"Secondary cycle route","WATERWORKS RD",null,"CONCRETE",538.12559499999998,null,148.52000000000001,79922.413369400005,null,null,null,null,0,0,0,2016,86603]
[null,"BK9023S00019",null,"Secondary cycle route","WEEMALA ST",null,"CONCRETE",564.78839600000003,null,148.52000000000001,83882.372573920016,null,null,null,null,0,0,0,2016,90894]
[null,"BK9024S00012",null,"Primary cycle route","CHAPROWE RD",null,"CONCRETE",15.056404000000001,null,148.52000000000001,2236.1771220800001,null,null,null,null,0,0,0,2016,2423]
[null,"BK9024S00013",null,"Primary cycle route","CHAPROWE RD",null,"CONCRETE",516.07178799999997,null,148.52000000000001,76646.981953759998,null,null,null,null,0,0,0,2016,83054]
[null,"BK9024S00014",null,"Primary cycle route","CHAPROWE RD",null,"CONCRETE",56.516773000000001,null,148.52000000000001,8393.8711259600004,null,null,null,null,0,0,0,2016,9096]
[null,"BK9024S00075",null,"Secondary cycle route","ILLOWRA ST",null,"CONCRETE",984.55096500000002,null,148.52000000000001,146225.50932180003,null,null,null,null,0,0,0,2016,158448]
[null,"BK9024S00039",null,"Primary cycle route","PANGELA ST",null,"CONCRETE",123.69940099999999,null,148.52000000000001,18371.835036520002,null,null,null,null,0,0,0,2016,19908]
[null,"BK9024S00083",null,"Secondary cycle route","PAYNE RD",null,"CONCRETE",134.773731,null,148.52000000000001,{"$f":"J870*H870","v":20016.59452812},null,null,null,null,0,{"$f":"IFERROR(R870/P870,0)","v":0},0,2016,21690]
[null,"BK9024S00086",null,"Secondary cycle route","RIAWEENA ST",null,"CONCRETE",345.80320999999998,null,148.52000000000001,51358.692749200003,null,null,null,null,0,0,0,2016,55652]
[null,"BK9024S00087",null,"Secondary cycle route","RIAWEENA ST",null,"CONCRETE",616.06102499999997,null,148.52000000000001,91497.383432999995,null,null,null,null,0,0,0,2016,99146]
[null,"BK9024S00059",null,"Secondary cycle route","RIAWEENA STREET",null,"CONCRETE",47.242176999999998,null,148.52000000000001,7016.4081280400005,null,null,null,null,0,0,0,2016,7603]
[null,"BK9024S00067",null,"Secondary cycle route","RIAWEENA STREET",null,"CONCRETE",206.46212299999999,null,148.52000000000001,30663.754507960002,null,null,null,null,0,0,0,2016,33227]
[null,"BK9024S00060",null,"Secondary cycle route","SETTLEMENT ROAD",null,"CONCRETE",450.562096,null,148.52000000000001,66917.482497920006,null,null,null,null,0,0,0,2016,72511]
[null,"BK9024S00053",null,"Secondary cycle route","UPR KEDRON RD",null,"CONCRETE",2791.6110119999998,null,148.52000000000001,414610.06750224001,null,null,null,null,0,0,0,2016,449267]
[null,"BK9024S00071",null,"Secondary cycle route","UPR KEDRON RD",null,"CONCRETE",531.58273999999994,null,148.52000000000001,78950.668544799992,null,null,null,null,0,0,0,2016,85550]
[null,"BK9024S00032",null,"Primary cycle route","WATERWORKS RD",null,"CONCRETE",355.19598999999999,null,148.52000000000001,52753.708434800006,null,null,null,null,0,0,0,2016,57163]
[null,"BK9024S00011",null,"Primary cycle route","WATERWORKS RD",null,"CONCRETE",112.42218200000001,null,148.52000000000001,16696.942470640002,null,null,null,null,0,0,0,2016,18093]
[null,"BK9024S00007",null,"Secondary cycle route","WATERWORKS RD",null,"CONCRETE",98.884653999999998,null,148.52000000000001,14686.348812080001,null,null,null,null,0,0,0,2016,15914]
[null,"BK9024S00033",null,"Secondary cycle route","WATERWORKS RD",null,"CONCRETE",283.10064999999997,null,148.52000000000001,42046.108538,null,null,null,null,0,0,0,2016,45561]
[null,"BK9024S00047",null,"Secondary cycle route","WATERWORKS RD",null,"CONCRETE",92.865855999999994,null,148.52000000000001,13792.43693312,null,null,null,null,0,0,0,2016,14945]
[null,"BK9025S00009",null,"Secondary cycle route","DUGGAN ST",null,"CONCRETE",38.939715999999997,null,148.52000000000001,5783.3266203200001,null,null,null,null,0,0,0,2016,6267]
[null,"BK9025S00053",null,"Secondary cycle route","DUGGAN ST",null,"CONCRETE",811.28618400000005,null,148.52000000000001,120492.22404768002,null,null,null,null,0,0,0,2016,130564]
[null,"BK9025S00022",null,"Secondary cycle route","HANRAN ST",null,"CONCRETE",1254.246744,null,148.52000000000001,186280.72641888002,null,null,null,null,0,0,0,2016,201852]
[null,"BK9025S00023",null,"Secondary cycle route","HANRAN ST",null,"CONCRETE",86.463507000000007,null,148.52000000000001,12841.560059640002,null,null,null,null,0,0,0,2016,13915]
[null,"BK9025S00032",null,"Secondary cycle route","MCGINN RD",null,"CONCRETE",372.39873699999998,null,148.52000000000001,55308.660419240005,null,null,null,null,0,0,0,2016,59932]
[null,"BK9025S00066",null,"Secondary cycle route","MCGINN RD",null,"CONCRETE",284.04507699999999,null,148.52000000000001,42186.374836039999,null,null,null,null,0,0,0,2016,45713]
[null,"BK9025S00088",null,"Secondary cycle route","UPPER KEDRON RD",null,"CONCRETE",1195.6552939999999,null,148.52000000000001,177578.72426488,null,null,null,null,0,0,0,2016,192422]
[null,"BK9025S00086",null,"Secondary cycle route","UPPER KEDRON RD",null,"CONCRETE",134.21100899999999,null,148.52000000000001,19933.019056680001,null,null,null,null,0,0,0,2016,21599]
[null,"BK9025S00102",null,"Secondary cycle route","UPPER KEDRON RD",null,"CONCRETE",56.030248999999998,null,148.52000000000001,8321.6125814799998,null,null,null,null,0,0,0,2016,9017]
[null,"BK9025S00069",null,"Secondary cycle route","UPR KEDRON RD",null,"CONCRETE",477.644184,null,148.52000000000001,70939.714207680008,null,null,null,null,0,0,0,2016,76870]
[null,"BK9025S00060",null,"Secondary cycle route","UPR KEDRON RD",null,"CONCRETE",510.00011599999999,null,148.52000000000001,75745.217228320005,null,null,null,null,0,0,0,2016,82077]
[null,"BK9025S00024",null,"Secondary cycle route","UPR KEDRON RD",null,"CONCRETE",360.16604999999998,null,148.52000000000001,53491.861746000002,null,null,null,null,0,0,0,2016,57963]
[null,"BK9025S00085",null,"Secondary cycle route","UPR KEDRON RD",null,"CONCRETE",254.66204999999999,null,148.52000000000001,37822.407665999999,null,null,null,null,0,0,0,2016,40984]
[null,"BK9027S00022",null,"Primary cycle route","ALTHORP RD",null,"CONCRETE",54.203304000000003,null,148.52000000000001,8050.2747100800007,null,null,null,null,0,0,0,2016,8723]
[null,"BK9027S00002",null,"Primary cycle route","ALTHORP RD",null,"CONCRETE",651.947363,null,148.52000000000001,96827.22235276,null,null,null,null,0,0,0,2016,104921]
[null,"BK9027S00092",null,"Primary cycle route","ALTHORP RD",null,"CONCRETE",55.973196000000002,null,148.52000000000001,8313.1390699200001,null,null,null,null,0,0,0,2016,9008]
[null,"BK9027S00015",null,"Secondary cycle route","ALTHORP RD",null,"CONCRETE",123.69104900000001,null,148.52000000000001,18370.594597480002,null,null,null,null,0,0,0,2016,19906]
[null,"BK9027S00034",null,"Secondary cycle route","ARBOUR ST",null,"CONCRETE",1260.6153420000001,null,148.52000000000001,187226.59059384002,null,null,null,null,3.6303044600000001,665.99999990083472,2417.7827699999998,2016,205501]
[null,"BK9027S00007",null,"Secondary cycle route","BANGALOW ST",null,"CONCRETE",61.749245999999999,null,148.52000000000001,9170.9980159200004,null,null,null,null,0,0,0,2016,9938]
[null,"BK9027S00035",null,"Secondary cycle route","BANKSIA PL",null,"CONCRETE",1031.3051499999999,null,148.52000000000001,153169.44087799999,null,null,null,null,0,0,0,2016,165973]
[null,"BK9027S00090",null,"Primary cycle route","BECKETT RD",null,"CONCRETE",420.88417700000002,null,148.52000000000001,62509.717968040008,null,null,null,null,0,0,0,2016,67735]
[null,"BK9027S00023",null,"Primary cycle route","COOLABAH CRES",null,"CONCRETE",2397.0691189999998,null,148.52000000000001,356012.70555388002,null,null,null,null,0,0,0,2016,385772]
[null,"BK9027S00008",null,"Secondary cycle route","KARRI PL",null,"CONCRETE",119.02328300000001,null,148.52000000000001,17677.337991160002,null,null,null,null,0,0,0,2016,19155]
[null,"BK9027S00036",null,"Secondary cycle route","KARRI PL",null,"CONCRETE",323.14207099999999,null,148.52000000000001,47993.060384919998,null,null,null,null,0,0,0,2016,52005]
[null,"BK9027S00014",null,"Primary cycle route","PARAMOUNT CRCT",null,"CONCRETE",203.44665000000001,null,148.52000000000001,30215.896458000003,null,null,null,null,0,0,0,2016,32742]
[null,"BK9027S00091",null,"Primary cycle route","PARAMOUNT CRCT",null,"CONCRETE",1333.670691,null,148.52000000000001,198076.77102732001,null,null,null,null,0,0,0,2016,214634]
[null,"BK9027S00028",null,"Secondary cycle route","PROTEA PL",null,"CONCRETE",157.22129200000001,null,148.52000000000001,23350.506287840002,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K909*(1+PPI_Existing)^(YEAR-S909))+(R909*((1+LandInd_Existing)^(YEAR-S909))),0),0)","v":25302}]
[null,"BK9028S00129",null,"Secondary cycle route","AZALEA CRES",null,"CONCRETE",724.79605700000002,null,148.52000000000001,107646.71038564001,null,null,null,null,0,0,0,2016,116645]
[null,"BK9028S00060",null,"Secondary cycle route","AZALEA CRES",null,"CONCRETE",222.72680700000001,null,148.52000000000001,33079.385375640006,null,null,null,null,0,0,0,2016,35844]
[null,"BK9028S00065",null,"Secondary cycle route","BEAMS RD",null,"CONCRETE",647.03600200000005,null,148.52000000000001,96097.787017040013,null,null,null,null,0,0,0,2016,104131]
[null,"BK9028S00002",null,"Secondary cycle route","BEAMS RD",null,"CONCRETE",639.56852000000003,null,148.52000000000001,94988.716590400014,null,null,null,null,0,0,0,2016,102929]
[null,"BK9028S00122",null,"Secondary cycle route","BEAMS RD",null,"CONCRETE",945.33522000000005,null,148.52000000000001,140401.18687440001,null,null,null,null,0,0,0,2016,152137]
[null,"BK9028S00227",null,"Primary cycle route","BOWDEN ST",null,"CONCRETE",471.94617399999998,null,148.52000000000001,70093.445762479998,null,null,null,null,0,0,0,2016,75953]
[null,"BK9028S00043",null,"Primary cycle route","CAMBRIDGE CRES",null,"CONCRETE",356.97842800000001,null,148.52000000000001,53018.436126560002,null,null,null,null,0,0,0,2016,57450]
[null,"BK9028S00109",null,"Primary cycle route","CAMBRIDGE CRES",null,"CONCRETE",226.785447,null,148.52000000000001,33682.174588440001,null,null,null,null,0,0,0,2016,36498]
[null,"BK9028S00223",null,"Secondary cycle route","CARIBOU CRES",null,"CONCRETE",16.096347999999999,null,148.52000000000001,2390.6296049600001,null,null,null,null,0,0,0,2016,2590]
[null,"BK9028S00097",null,"Secondary cycle route","DESERT WILLOW WAY",null,"CONCRETE",41.299061000000002,null,148.52000000000001,6133.736539720001,null,null,null,null,0,0,0,2016,6646]
[null,"BK9028S00072",null,"Primary cycle route","DORVILLE RD",null,"CONCRETE",481.40558199999998,null,148.52000000000001,71498.357038639995,null,null,null,null,0,0,0,2016,77475]
[null,"BK9028S00137",null,"Secondary cycle route","DORVILLE RD",null,"CONCRETE",1459.017325,null,148.52000000000001,216693.25310900001,null,null,null,null,0,0,0,2016,234807]
[null,"BK9028S00198",null,"Primary cycle route","FERNLEA ST",null,"CONCRETE",1211.289931,null,148.52000000000001,179900.78055212001,null,null,null,null,307.092691,101.80525169190693,31263.648700000002,2016,228871]
[null,"BK9028S00228",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",191.23845499999999,null,148.52000000000001,28402.735336599999,null,null,null,null,0,0,0,2016,30777]
[null,"BK9028S00229",null,"Primary cycle route","GYMPIE RD",null,"CONCRETE",468.28863100000001,null,148.52000000000001,69550.22747612001,null,null,null,null,0,0,0,2016,75364]
[null,"BK9028S00236",null,"Secondary cycle route","GYMPIE RD",null,"CONCRETE",95.328300999999996,null,148.52000000000001,14158.15926452,null,null,null,null,0,0,0,2016,15342]
[null,"BK9028S00113",null,"Primary cycle route","HANDFORD RD",null,"CONCRETE",471.262405,null,148.52000000000001,69991.892390599998,null,null,null,null,0,0,0,2016,75842]
[null,"BK9028S00063",null,"Primary cycle route","HANDFORD RD",null,"CONCRETE",8.2417309999999997,null,148.52000000000001,1224.06188812,null,null,null,null,0,0,0,2016,1326]
[null,"BK9028S00138",null,"Primary cycle route","HANDFORD RD",null,"CONCRETE",1042.8333170000001,null,148.52000000000001,154881.60424084001,null,null,null,null,0,0,0,2016,167828]
[null,"BK9028S00144",null,"Secondary cycle route","HAWERA COURT",null,"CONCRETE",162.63860099999999,null,148.52000000000001,{"$f":"J929*H929","v":24155.08502052},null,null,null,null,0,{"$f":"IFERROR(R929/P929,0)","v":0},0,2016,26174]
[null,"BK9028S00151",null,"Secondary cycle route","HORN RD",null,"CONCRETE",3369.2808730000002,null,148.52000000000001,500405.59525796009,null,null,null,null,0,0,0,2016,542234]
[null,"BK9028S00231",null,"Primary cycle route","KAHLI PL",null,"CONCRETE",206.77170799999999,null,148.52000000000001,30709.734072160001,null,null,null,null,0,0,0,2016,33277]
[null,"BK9028S00241",null,"Primary cycle route","KAHLI PL",null,"CONCRETE",93.623182999999997,null,148.52000000000001,13904.915139160001,null,null,null,null,0,0,0,2016,15067]
[null,"BK9028S00124",null,"Primary cycle route","KAKADU CRCT",null,"CONCRETE",1227.096822,null,148.52000000000001,182248.42000344,null,null,null,null,0,0,0,2016,197483]
[null,"BK9028S00054",null,"Secondary cycle route","KENTIA ST",null,"CONCRETE",368.82196099999999,null,148.52000000000001,54777.437647719998,null,null,null,null,0,0,0,2016,59356]
[null,"BK9028S00035",null,"Primary cycle route","LIVINGSTON CT",null,"CONCRETE",590.49111900000003,null,148.52000000000001,87699.740993880012,null,null,null,null,0,0,0,2016,95031]
[null,"BK9028S00240",null,"Primary cycle route","LIVINGSTON CT",null,"CONCRETE",232.490859,null,148.52000000000001,34529.542378680002,null,null,null,null,0,0,0,2016,37416]
[null,"BK9028S00170",null,"Primary cycle route","LIVINGSTON CT",null,"CONCRETE",367.36496599999998,null,148.52000000000001,54561.044750319998,null,null,null,null,0,0,0,2016,59122]
[null,"BK9028S00197",null,"Secondary cycle route","MURPHY RD",null,"CONCRETE",462.76692800000001,null,148.52000000000001,68730.144146560007,null,null,null,null,0,0,0,2016,74475]
[null,"BK9028S00166",null,"Secondary cycle route","NEMIRA ST",null,"CONCRETE",1277.0109520000001,null,148.52000000000001,189661.66659104003,null,null,null,null,0,0,0,2016,205515]
[null,"BK9028S00171",null,"Secondary cycle route","NEMIRA STREET",null,"CONCRETE",1976.980458,null,148.52000000000001,293621.13762216002,null,null,null,null,0,0,0,2016,318165]
[null,"BK9028S00220",null,"Secondary cycle route","ODENSE ST",null,"CONCRETE",607.53548799999999,null,148.52000000000001,90231.170677760005,null,null,null,null,0,0,0,2016,97774]
[null,"BK9028S00045",null,"Primary cycle route","PINE TREE CL",null,"CONCRETE",352.43520100000001,null,148.52000000000001,52343.676052520008,null,null,null,null,0,0,0,2016,56719]
[null,"BK9028S00095",null,"Primary cycle route","PINE TREE CL",null,"CONCRETE",274.52855299999999,null,148.52000000000001,40772.980691559998,null,null,null,null,0,0,0,2016,44181]
[null,"BK9028S00044",null,"Primary cycle route","PINE TREE CL",null,"CONCRETE",58.092906999999997,null,148.52000000000001,8627.9585476400007,null,null,null,null,0,0,0,2016,9349]
[null,"BK9028S00096",null,"Secondary cycle route","PINE TREE CL",null,"CONCRETE",512.143102,null,148.52000000000001,76063.49350904001,null,null,null,null,0,0,0,2016,82422]
[null,"BK9028S00130",null,"Secondary cycle route","ROSE CRES",null,"CONCRETE",253.069175,null,148.52000000000001,37585.833871000003,null,null,null,null,0,0,0,2016,40728]
[null,"BK9028S00190",null,"Secondary cycle route","SILKYOAK CRCT",null,"CONCRETE",9.6158619999999999,null,148.52000000000001,1428.1478242400001,null,null,null,null,0,0,0,2016,1548]
[null,"BK9028S00061",null,"Secondary cycle route","SILKYOAK CRCT",null,"CONCRETE",31.116828000000002,null,148.52000000000001,4621.4712945600004,null,null,null,null,0,0,0,2016,5008]
[null,"BK9028S00062",null,"Secondary cycle route","SILKYOAK CRCT",null,"CONCRETE",128.74813499999999,null,148.52000000000001,19121.6730102,null,null,null,null,0,0,0,2016,20720]
[null,"BK9028S00110",null,"Secondary cycle route","SILKYOAK CRCT",null,"CONCRETE",279.37856699999998,null,148.52000000000001,41493.304770839997,null,null,null,null,0,0,0,2016,44962]
[null,"BK9028S00101",null,"Primary cycle route","TURRBAL PL",null,"CONCRETE",1535.931022,null,148.52000000000001,228116.47538744,null,null,null,null,0,0,0,2016,247185]
[null,"BK9028S00218",null,"Secondary cycle route","WHIPBIRD PL",null,"CONCRETE",1691.746858,null,148.52000000000001,251258.24335016002,null,null,null,null,0,0,0,2016,272261]
[null,"BK9029S00263",null,"Primary cycle route"," ",null,"CONCRETE",126.30629999999999,null,148.52000000000001,18759.011676000002,null,null,null,null,0,0,0,2016,20327]
[null,"BK9029S00240",null,"Primary cycle route","CONWAY ST",null,"CONCRETE",509.79437300000001,null,148.52000000000001,75714.660277960007,null,null,null,null,0,0,0,2016,82044]
[null,"BK9029S00237",null,"Primary cycle route","CONWAY ST",null,"CONCRETE",313.34801499999998,null,148.52000000000001,46538.447187799997,null,null,null,null,0,0,0,2016,50429]
[null,"BK9029S00243",null,"Primary cycle route","CONWAY ST",null,"CONCRETE",155.475424,null,148.52000000000001,23091.209972480003,null,null,null,null,0,0,0,2016,25021]
[null,"BK9029S00245",null,"Primary cycle route","CONWAY ST",null,"CONCRETE",154.92854399999999,null,148.52000000000001,23009.987354879999,null,null,null,null,0,0,0,2016,24933]
[null,"BK9029S00248",null,"Primary cycle route","CONWAY ST",null,"CONCRETE",202.702224,null,148.52000000000001,30105.334308480004,null,null,null,null,0,0,0,2016,32622]
[null,"BK9029S00241",null,"Secondary cycle route","CONWAY ST",null,"CONCRETE",258.546785,null,148.52000000000001,38399.368508200001,null,null,null,null,0,0,0,2016,41609]
[null,"BK9029S00242",null,"Secondary cycle route","CONWAY ST",null,"CONCRETE",229.052888,null,148.52000000000001,34018.934925760004,null,null,null,null,0,0,0,2016,36863]
[null,"BK9029S00244",null,"Secondary cycle route","CONWAY ST",null,"CONCRETE",245.993877,null,148.52000000000001,36535.010612040001,null,null,null,null,0,0,0,2016,39589]
[null,"BK9029S00058",null,"Primary cycle route","GATEWAY ARTERIAL RD",null,"CONCRETE",59.718750999999997,null,148.52000000000001,8869.4288985200001,null,null,null,null,0,0,0,2016,9611]
[null,"BK9029S00059",null,"Primary cycle route","GATEWAY ARTERIAL RD",null,"CONCRETE",156.126901,null,148.52000000000001,23187.967336520003,null,null,null,null,0,0,0,2016,25126]
[null,"BK9029S00122",null,"Primary cycle route","GATEWAY ARTERIAL RD",null,"CONCRETE",105.874359,null,148.52000000000001,15724.45979868,null,null,null,null,0,0,0,2016,17039]
[null,"BK9029S00123",null,"Primary cycle route","GATEWAY ARTERIAL RD",null,"CONCRETE",28.892545999999999,null,148.52000000000001,4291.1209319200007,null,null,null,null,0,0,0,2016,4650]
[null,"BK9029S00201",null,"Secondary cycle route","OAKOVER CT",null,"CONCRETE",492.87438700000001,null,148.52000000000001,73201.70395724001,null,null,null,null,0,0,0,2016,79321]
[null,"BK9029S00202",null,"Secondary cycle route","OAKOVER CT",null,"CONCRETE",68.534993999999998,null,148.52000000000001,10178.817308879999,null,null,null,null,0,0,0,2016,11030]
[null,"BK9029S00200",null,"Secondary cycle route","QUARRION ST",null,"CONCRETE",568.42183,null,148.52000000000001,84422.010191600013,null,null,null,null,0,0,0,2016,91479]
[null,"BK9029S00181",null,"Secondary cycle route","SEAN ST",null,"CONCRETE",373.27812899999998,null,148.52000000000001,55439.267719080002,null,null,null,null,0,0,0,2016,60073]
[null,"BK9029S00190",null,"Secondary cycle route","SEAN ST",null,"CONCRETE",46.324719999999999,null,148.52000000000001,6880.1474144000003,null,null,null,null,0,0,0,2016,7455]
[null,"BK9029S00191",null,"Secondary cycle route","SEAN ST",null,"CONCRETE",6.0965369999999997,null,148.52000000000001,905.45767523999996,null,null,null,null,0,0,0,2016,981]
[null,"BK9029S00069",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",344.652039,null,148.52000000000001,51187.720832280007,null,null,null,null,0,0,0,2016,55466]
[null,"BK9029S00133",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",56.630187999999997,null,148.52000000000001,8410.7155217599993,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K973*(1+PPI_Existing)^(YEAR-S973))+(R973*((1+LandInd_Existing)^(YEAR-S973))),0),0)","v":9114}]
[null,"BK9029S00063",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",91.897019,null,148.52000000000001,13648.545261880001,null,null,null,null,0,0,0,2016,14789]
[null,"BK9029S00128",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",3999.4850409999999,null,148.52000000000001,594003.51828932005,null,null,null,null,0,0,0,2016,643656]
[null,"BK9029S00119",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",108.17424,null,148.52000000000001,16066.038124800001,null,null,null,null,0,0,0,2016,17409]
[null,"BK9029S00146",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",1026.5885760000001,null,148.52000000000001,152468.93530752003,null,null,null,null,0,0,0,2016,165214]
[null,"BK9029S00055",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",2315.0136670000002,null,148.52000000000001,343825.82982284005,null,null,null,null,0,0,0,2016,372566]
[null,"BK9029S00056",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",78.466384000000005,null,148.52000000000001,11653.827351680002,null,null,null,null,0,0,0,2016,12628]
[null,"BK9029S00057",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",253.33515800000001,null,148.52000000000001,37625.337666160005,null,null,null,null,0,0,0,2016,40770]
[null,"BK9029S00060",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",130.76777200000001,null,148.52000000000001,19421.629497440001,null,null,null,null,0,0,0,2016,21045]
[null,"BK9029S00061",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",175.96513400000001,null,148.52000000000001,26134.341701680001,null,null,null,null,0,0,0,2016,28319]
[null,"BK9029S00062",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",94.368454,null,148.52000000000001,14015.602788080001,null,null,null,null,0,0,0,2016,15187]
[null,"BK9029S00064",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",346.002565,null,148.52000000000001,51388.300953800004,null,null,null,null,0,0,0,2016,55684]
[null,"BK9029S00065",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",110.718339,null,148.52000000000001,16443.887708280003,null,null,null,null,0,0,0,2016,17818]
[null,"BK9029S00066",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",131.555713,null,148.52000000000001,19538.654494760001,null,null,null,null,0,0,0,2016,21172]
[null,"BK9029S00067",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",79.355563000000004,null,148.52000000000001,11785.888216760002,null,null,null,null,0,0,0,2016,12771]
[null,"BK9029S00068",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",180.60949299999999,null,148.52000000000001,26824.121900359998,null,null,null,null,0,0,0,2016,29066]
[null,"BK9029S00103",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",2442.3860949999998,null,148.52000000000001,362743.1828294,null,null,null,null,0,0,0,2016,393065]
[null,"BK9029S00121",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",25.928363000000001,null,148.52000000000001,3850.8804727600004,null,null,null,null,0,0,0,2016,4173]
[null,"BK9029S00125",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",153.74455499999999,null,148.52000000000001,22834.141308599999,null,null,null,null,0,0,0,2016,24743]
[null,"BK9029S00126",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",72.041383999999994,null,148.52000000000001,{"$f":"J992*H992","v":10699.58635168},null,null,null,null,0,{"$f":"IFERROR(R992/P992,0)","v":0},0,2016,11594]
[null,"BK9029S00127",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",232.21952899999999,null,148.52000000000001,34489.244447080004,null,null,null,null,0,0,0,2016,37372]
[null,"BK9029S00129",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",471.53514799999999,null,148.52000000000001,70032.400180960001,null,null,null,null,0,0,0,2016,75886]
[null,"BK9029S00130",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",123.675192,null,148.52000000000001,18368.23951584,null,null,null,null,0,0,0,2016,19904]
[null,"BK9029S00131",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",152.03369900000001,null,148.52000000000001,22580.044975480003,null,null,null,null,0,0,0,2016,24468]
[null,"BK9029S00132",null,"Primary cycle route","STANWORTH RD",null,"CONCRETE",92.951244000000003,null,148.52000000000001,13805.118758880002,null,null,null,null,0,0,0,2016,14959]
[null,"BK9029S00253",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",346.61557099999999,null,148.52000000000001,51479.344604919999,null,null,null,null,0,0,0,2016,55782]
[null,"BK9030S00055",null,"Secondary cycle route","ELLIOTT RD",null,"CONCRETE",459.42351000000002,null,148.52000000000001,68233.579705200013,null,null,null,null,0,0,0,2016,73937]
[null,"BK9030S00052",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",1559.599017,null,148.52000000000001,231631.64600484,null,null,null,null,0,0,0,2016,250994]
[null,"BK9030S00015",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",46.713943,null,148.52000000000001,6937.9548143600005,null,null,null,null,0,0,0,2016,7518]
[null,"BK9030S00051",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",701.57292800000005,null,148.52000000000001,104197.61126656001,null,null,null,null,0,0,0,2016,112907]
[null,"BK9030S00002",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",2120.690599,null,148.52000000000001,314964.96776348003,null,null,null,null,0,0,0,2016,341293]
[null,"BK9030S00027",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",31.164525000000001,null,148.52000000000001,4628.5552530000004,null,null,null,null,0,0,0,2016,5015]
[null,"BK9030S00010",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",168.383161,null,148.52000000000001,25008.267071720002,null,null,null,null,0,0,0,2016,27099]
[null,"BK9030S00022",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",20.356826000000002,null,148.52000000000001,3023.3957975200005,null,null,null,null,0,0,0,2016,3276]
[null,"BK9030S00048",null,"Primary cycle route","NUDGEE RD",null,"CONCRETE",2300.2138209999998,null,148.52000000000001,341627.75669492001,null,null,null,null,0,0,0,2016,370184]
[null,"BK9030S00058",null,"Secondary cycle route","NUDGEE",null,"ASHPALT",54.405152999999999,null,148.52000000000001,8080.2533235600004,null,null,null,null,0,0,0,2016,8756]
[null,"BK9030S00057",null,"Secondary cycle route","RAILWAY ST",null,"ASHPALT",14.417809999999999,null,148.52000000000001,2141.3331412000002,null,null,null,null,0,0,0,2016,2320]
[null,"BK9030S00025",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",288.22245700000002,null,148.52000000000001,42806.799313640004,null,null,null,null,0,0,0,2016,46385]
[null,"BK9030S00026",null,"Primary cycle route","STANWORTH RD",null,"ASHPALT",538.61213499999997,null,148.52000000000001,79994.674290199997,null,null,null,null,0,0,0,2016,86681]
[null,"BK9034S00224",null,"Secondary cycle route"," ",null,"CONCRETE",403.15031199999999,null,148.52000000000001,59875.884338240001,null,null,null,null,0,0,0,2016,64881]
[null,"BK9034S00228",null,"Secondary cycle route"," ",null,"CONCRETE",713.35581100000002,null,148.52000000000001,105947.60504972,null,null,null,null,0,0,0,2016,114804]
[null,"BK9034S00230",null,"Secondary cycle route"," ",null,"CONCRETE",86.659693000000004,null,148.52000000000001,12870.697604360001,null,null,null,null,0,0,0,2016,13947]
[null,"BK9034S00231",null,"Secondary cycle route"," ",null,"CONCRETE",69.483757999999995,null,148.52000000000001,10319.72773816,null,null,null,null,0,0,0,2016,11182]
[null,"BK9034S00232",null,"Secondary cycle route"," ",null,"CONCRETE",298.12239799999998,null,148.52000000000001,44277.13855096,null,null,null,null,0,0,0,2016,47978]
[null,"BK9034S00233",null,"Secondary cycle route"," ",null,"CONCRETE",168.489541,null,148.52000000000001,25024.066629320001,null,null,null,null,0,0,0,2016,27116]
[null,"BK9034S00235",null,"Secondary cycle route"," ",null,"CONCRETE",29.988548999999999,null,148.52000000000001,4453.8992974800003,null,null,null,null,0,0,0,2016,4826]
[null,"BK9034S00236",null,"Secondary cycle route"," ",null,"PAVER",88.758942000000005,null,151.88,13480.70811096,null,null,null,null,0,0,0,2016,14608]
[null,"BK9034S00237",null,"Secondary cycle route"," ",null,"CONCRETE",155.68515500000001,null,148.52000000000001,23122.359220600003,null,null,null,null,0,0,0,2016,25055]
[null,"BK9034S00238",null,"Secondary cycle route"," ",null,"CONCRETE",47.442892999999998,null,148.52000000000001,7046.2184683599999,null,null,null,null,0,0,0,2016,7635]
[null,"BK9034S00239",null,"Secondary cycle route"," ",null,"CONCRETE",224.30611500000001,null,148.52000000000001,33313.944199800004,null,null,null,null,0,0,0,2016,36099]
[null,"BK9034S00268",null,"Secondary cycle route"," ",null,"CONCRETE",41.998271000000003,null,148.52000000000001,6237.5832089200012,null,null,null,null,0,0,0,2016,6759]
[null,"BK9034S00270",null,"Secondary cycle route"," ",null,"PAVER",8.2609390000000005,null,151.88,1254.6714153200001,null,null,null,null,0,0,0,2016,1360]
[null,"BK9034S00225",null,"Secondary cycle route"," ",null,"CONCRETE",40.544314,null,148.52000000000001,6021.64151528,null,null,null,null,0,0,0,2016,6525]
[null,"BK9034S00248",null,"Secondary cycle route"," ",null,"CONCRETE",36.840034000000003,null,148.52000000000001,5471.4818496800008,null,null,null,null,0,0,0,2016,5929]
[null,"BK9034S00253",null,"Secondary cycle route"," ",null,"CONCRETE",74.609123999999994,null,148.52000000000001,11080.94709648,null,null,null,null,0,0,0,2016,12007]
[null,"BK9034S00255",null,"Secondary cycle route"," ",null,"CONCRETE",24.148586000000002,null,148.52000000000001,3586.5479927200004,null,null,null,null,0,0,0,2016,3886]
[null,"BK9034S00104",null,"Secondary cycle route","BEVERLEY ROAD",null,"CONCRETE",2001.3930769999999,null,148.52000000000001,297246.89979604003,null,null,null,null,0,0,0,2016,322094]
[null,"BK9034S00011",null,"Secondary cycle route","BOUNDARY ST",null,"CONCRETE",65.464326999999997,null,148.52000000000001,9722.7618460400008,null,null,null,null,0,0,0,2016,10535]
[null,"BK9034S00217",null,"Secondary cycle route","CAMPBELL ST",null,"CONCRETE",466.94055200000003,null,148.52000000000001,69350.010783040008,null,null,null,null,0,0,0,2016,75147]
[null,"BK9034S00005",null,"Secondary cycle route","CASSANDRA CRES",null,"CONCRETE",728.81748000000005,null,148.52000000000001,108243.97212960002,null,null,null,null,0,0,0,2016,117292]
[null,"BK9034S00044",null,"Secondary cycle route","CASSANDRA CRES",null,"CONCRETE",76.960723000000002,null,148.52000000000001,11430.20657996,null,null,null,null,0,0,0,2016,12386]
[null,"BK9034S00244",null,"Secondary cycle route","DARLING TCE",null,"CONCRETE",329.96434399999998,null,148.52000000000001,49006.304370880003,null,null,null,null,0,0,0,2016,53103]
[null,"BK9034S00256",null,"Secondary cycle route","DARLING TCE",null,"PAVER",122.057812,null,151.88,18538.140486559998,null,null,null,null,0,0,0,2016,20088]
[null,"BK9034S00245",null,"Secondary cycle route","DARLING TER",null,"CONCRETE",4.6577950000000001,null,148.52000000000001,691.77571340000009,null,null,null,null,0,0,0,2016,750]
[null,"BK9034S00251",null,"Secondary cycle route","LACHLAN DR",null,"PAVER",52.221640000000001,null,151.88,7931.4226831999995,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K1037*(1+PPI_Existing)^(YEAR-S1037))+(R1037*((1+LandInd_Existing)^(YEAR-S1037))),0),0)","v":8594}]
[null,"BK9034S00222",null,"Secondary cycle route","MARGARET CRES",null,"CONCRETE",204.795559,null,148.52000000000001,30416.236422680002,null,null,null,null,0,0,0,2016,32959]
[null,"BK9034S00223",null,"Secondary cycle route","MARGARET CRES",null,"CONCRETE",47.913474999999998,null,148.52000000000001,7116.1093070000006,null,null,null,null,0,0,0,2016,7711]
[null,"BK9034S00229",null,"Secondary cycle route","MARGARET CRES",null,"CONCRETE",101.29760899999999,null,148.52000000000001,15044.72088868,null,null,null,null,0,0,0,2016,16302]
[null,"BK9034S00262",null,"Secondary cycle route","MARGARET CRES",null,"CONCRETE",69.253303000000002,null,148.52000000000001,10285.50056156,null,null,null,null,0,0,0,2016,11145]
[null,"BK9034S00252",null,"Secondary cycle route","MOSS RD",null,"PAVER",36.945439,null,151.88,5611.2732753199998,null,null,null,null,0,0,0,2016,6080]
[null,"BK9034S00226",null,"Secondary cycle route","MOSSVALE DR",null,"CONCRETE",30.976669000000001,null,148.52000000000001,4600.6548798800004,null,null,null,null,0,0,0,2016,4985]
[null,"BK9034S00100",null,"Secondary cycle route","ROPLEY ROAD",null,"CONCRETE",686.52148799999998,null,148.52000000000001,101962.17139776,null,null,null,null,0,0,0,2016,110485]
[null,"BK9034S00101",null,"Secondary cycle route","ROPLEY ROAD",null,"CONCRETE",102.182588,null,148.52000000000001,15176.157969760001,null,null,null,null,0,0,0,2016,16445]
[null,"BK9034S00063",null,"Secondary cycle route","TANTANI ST",null,"CONCRETE",486.07883500000003,null,148.52000000000001,72192.428574200007,null,null,null,null,0,0,0,2016,78227]
[null,"BK9034S00039",null,"Secondary cycle route","THORNLAKE CT",null,"CONCRETE",767.31254100000001,null,148.52000000000001,113961.25858932002,null,null,null,null,0,0,0,2016,123487]
[null,"BK9034S00240",null,"Secondary cycle route","TORRENS CRES",null,"CONCRETE",44.757753999999998,null,148.52000000000001,6647.4216240800006,null,null,null,null,0,0,0,2016,7203]
[null,"BK9034S00241",null,"Secondary cycle route","TORRENS CRES",null,"CONCRETE",312.71367600000002,null,148.52000000000001,46444.235159520009,null,null,null,null,0,0,0,2016,50326]
[null,"BK9034S00243",null,"Secondary cycle route","WATERVALE PDE",null,"CONCRETE",138.730335,null,148.52000000000001,20604.229354200001,null,null,null,null,0,0,0,2016,22327]
[null,"BK9034S00227",null,"Secondary cycle route","WATERVALE PDE",null,"CONCRETE",266.89587699999998,null,148.52000000000001,39639.375652039998,null,null,null,null,0,0,0,2016,42953]
[null,"BK9034S00246",null,"Secondary cycle route","WATERVALE PDE",null,"CONCRETE",612.84282599999995,null,148.52000000000001,{"$f":"J1052*H1052","v":91019.416517520003},null,null,null,null,0,{"$f":"IFERROR(R1052/P1052,0)","v":0},0,2016,98628]
[null,"BK9034S00258",null,"Secondary cycle route","WATERVALE PDE",null,"CONCRETE",22.633161999999999,null,148.52000000000001,3361.47722024,null,null,null,null,0,0,0,2016,3642]
[null,"BK9034S00007",null,"Secondary cycle route","WONDALL RD",null,"CONCRETE",401.92806999999999,null,148.52000000000001,59694.356956400006,null,null,null,null,0,0,0,2016,64684]
[null,"BK9034S00061",null,"Secondary cycle route","WONDALL RD",null,"CONCRETE",323.02390400000002,null,148.52000000000001,47975.510222080004,null,null,null,null,0,0,0,2016,51986]
[null,"BK9034S00008",null,"Secondary cycle route","WONDALL RD",null,"CONCRETE",378.01501000000002,null,148.52000000000001,56142.789285200008,null,null,null,null,0,0,0,2016,60836]
[null,"BK9034S00040",null,"Secondary cycle route","WYNNUM RD",null,"CONCRETE",238.925805,null,148.52000000000001,35485.260558599999,null,null,null,null,0,0,0,2016,38451]
[null,"BK9035S00017",null,"Secondary cycle route","GATEWAY ARTERIAL RD",null,"CONCRETE",79.684533999999999,null,148.52000000000001,11834.746989680001,null,null,null,null,0,0,0,2016,12824]
[null,"BK9035S00016",null,"Secondary cycle route","MATTHEWS WAY",null,"CONCRETE",63.836727000000003,null,148.52000000000001,9481.0306940400005,null,null,null,null,0,0,0,2016,10274]
[null,"BK9035S00008",null,"Secondary cycle route","MEADOWLANDS RD",null,"CONCRETE",76.330376999999999,null,148.52000000000001,11336.587592040001,null,null,null,null,0,0,0,2016,12284]
[null,"BK9035S00011",null,"Secondary cycle route","PHILLIPS PL",null,"CONCRETE",1011.230223,null,148.52000000000001,150187.91271996,null,null,null,null,0,0,0,2016,162742]
[null,"BK9035S00012",null,"Secondary cycle route","PHILLIPS PL",null,"CONCRETE",19.329383,null,148.52000000000001,2870.7999631600001,null,null,null,null,0,0,0,2016,3111]
[null,"BK9036S00005",null,"Secondary cycle route","MT PETRIE RD",null,"CONCRETE",736.18646699999999,null,148.52000000000001,109338.41407884001,null,null,null,null,0,0,0,2016,118478]
[null,"BK9036S00001",null,"Secondary cycle route","REMBRANDT WAY",null,"CONCRETE",202.14481000000001,null,148.52000000000001,30022.547181200003,null,null,null,null,0,0,0,2016,32532]
[null,"BK9038S00074",null,"Primary cycle route","COORA ST",null,"CONCRETE",1747.219047,null,148.52000000000001,259496.97286044003,null,null,null,null,5.4301535100000002,666.000000430927,3616.4822399999998,2016,285113]
[null,"BK9038S00179",null,"Primary cycle route","CRAIG ST",null,"CONCRETE",583.05706499999997,null,148.52000000000001,86595.635293800005,null,null,null,null,0,0,0,2016,93834]
[null,"BK9038S00180",null,"Secondary cycle route","DAYDREAM PL",null,"CONCRETE",44.666156000000001,null,148.52000000000001,6633.8174891200006,null,null,null,null,0,0,0,2016,7188]
[null,"BK9038S00063",null,"Primary cycle route","DELAVAN ST",null,"CONCRETE",574.13660800000002,null,148.52000000000001,85270.769020160005,null,null,null,null,0,0,0,2016,92399]
[null,"BK9038S00061",null,"Primary cycle route","DITMAS ST",null,"CONCRETE",913.54908399999999,null,148.52000000000001,135680.30995568002,null,null,null,null,0,0,0,2016,147022]
[null,"BK9038S00178",null,"Primary cycle route","FREESIA ST",null,"CONCRETE",642.39641700000004,null,148.52000000000001,95408.715852840018,null,null,null,null,0,0,0,2016,103384]
[null,"BK9038S00261",null,"Secondary cycle route","GARDNER RD",null,"CONCRETE",517.58761200000004,null,148.52000000000001,76872.112134240015,null,null,null,null,0,0,0,2016,83298]
[null,"BK9038S00152",null,"Primary cycle route","GATEWAY MOTORWAY",null,"CONCRETE",1454.521076,null,148.52000000000001,216025.47020752,null,null,null,null,0,0,0,2016,234083]
[null,"BK9038S00138",null,"Primary cycle route","GATEWAY MOTORWAY",null,"CONCRETE",98.741192999999996,null,148.52000000000001,14665.041984360001,null,null,null,null,0,0,0,2016,15891]
[null,"BK9038S00086",null,"Primary cycle route","HOLMEAD RD",null,"CONCRETE",353.66756700000002,null,148.52000000000001,52526.707050840007,null,null,null,null,0,0,0,2016,56917]
[null,"BK9038S00060",null,"Secondary cycle route","HOLMEAD RD",null,"CONCRETE",8.7272259999999999,null,148.52000000000001,1296.1676055200001,null,null,null,null,0,0,0,2016,1405]
[null,"BK9038S00085",null,"Secondary cycle route","HOLMEAD RD",null,"CONCRETE",10.753878,null,148.52000000000001,1597.1659605600003,null,null,null,null,0,0,0,2016,1731]
[null,"BK9038S00263",null,"Primary cycle route","KATE CCT",null,"CONCRETE",211.07311000000001,null,148.52000000000001,31348.578297200005,null,null,null,null,0,0,0,2016,33969]
[null,"BK9038S00265",null,"Primary cycle route","KATE CCT",null,"CONCRETE",176.97988699999999,null,148.52000000000001,26285.052817240001,null,null,null,null,0,0,0,2016,28482]
[null,"BK9038S00269",null,"Primary cycle route","KATE CCT",null,"CONCRETE",603.12152300000002,null,148.52000000000001,89575.608595960017,null,null,null,null,0,0,0,2016,97063]
[null,"BK9038S00156",null,"Primary cycle route","KENSINGTON PLACE",null,"CONCRETE",210.22286099999999,null,148.52000000000001,31222.29931572,null,null,null,null,0,0,0,2016,33832]
[null,"BK9038S00183",null,"Primary cycle route","LOGAN RD",null,"CONCRETE",428.96490699999998,null,148.52000000000001,63709.867987639998,null,null,null,null,0,0,0,2016,69035]
[null,"BK9038S00159",null,"Primary cycle route","MAIBRY ST",null,"CONCRETE",57.036757999999999,null,148.52000000000001,8471.0992981600011,null,null,null,null,0,0,0,2016,9179]
[null,"BK9038S00184",null,"Primary cycle route","MAIBRY ST",null,"CONCRETE",196.62109899999999,null,148.52000000000001,29202.165623479999,null,null,null,null,0,0,0,2016,31643]
[null,"BK9038S00144",null,"Primary cycle route","MAIBRY STREET",null,"CONCRETE",195.40757199999999,null,148.52000000000001,29021.93259344,null,null,null,null,0,0,0,2016,31448]
[null,"BK9038S00062",null,"Primary cycle route","MALINYA PL",null,"CONCRETE",448.86026199999998,null,148.52000000000001,66664.726112239994,null,null,null,null,0,0,0,2016,72237]
[null,"BK9038S00150",null,"Primary cycle route","MILES PLATTING ROAD",null,"CONCRETE",1349.8360150000001,null,148.52000000000001,200477.64494780003,null,null,null,null,0,0,0,2016,217236]
[null,"BK9038S00025",null,"Secondary cycle route","NARDIE ST",null,"CONCRETE",312.365791,null,148.52000000000001,46392.567279320006,null,null,null,null,0,0,0,2016,50271]
[null,"BK9038S00125",null,"Secondary cycle route","PADSTOW ROAD",null,"CONCRETE",391.43987700000002,null,148.52000000000001,58136.65053204001,null,null,null,null,0,0,0,2016,62996]
[null,"BK9038S00267",null,"Primary cycle route","REDFERS AVE",null,"CONCRETE",191.18579800000001,null,148.52000000000001,28394.914718960004,null,null,null,null,0,0,0,2016,30768]
[null,"BK9038S00119",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",118.340107,null,148.52000000000001,17575.872691640001,null,null,null,null,0,0,0,2016,19045]
[null,"BK9038S00124",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",72.088935000000006,null,148.52000000000001,10706.648626200002,null,null,null,null,0,0,0,2016,11602]
[null,"BK9038S00161",null,"Secondary cycle route","VANDERBILT ST",null,"CONCRETE",1459.523254,null,148.52000000000001,216768.39368408002,null,null,null,null,0,0,0,2016,234888]
[null,"BK9038S00162",null,"Secondary cycle route","VANDERBILT ST",null,"CONCRETE",558.21068600000001,null,148.52000000000001,82905.45108472,null,null,null,null,0,0,0,2016,89835]
[null,"BK9038S00165",null,"Secondary cycle route","VANDERBILT ST",null,"CONCRETE",1931.965375,null,148.52000000000001,286935.49749500002,null,null,null,null,0,0,0,2016,310920]
[null,"BK9038S00164",null,"Secondary cycle route","VANDERBILT ST",null,"CONCRETE",444.87802799999997,null,148.52000000000001,66073.284718559997,null,null,null,null,0,0,0,2016,71596]
[null,"BK9038S00098",null,"Secondary cycle route","WARRIGAL RD",null,"ASHPALT",22.925176,null,148.52000000000001,3404.8471395200004,null,null,null,null,0,0,0,2016,3689]
[null,"BK9038S00167",null,"Primary cycle route","WESTMINSTER WAY",null,"CONCRETE",1121.947598,null,148.52000000000001,166631.65725496001,null,null,null,null,0,0,0,2016,180560]
[null,"BK9038S00147",null,"Primary cycle route","WESTMINSTER WAY",null,"CONCRETE",220.14298199999999,null,148.52000000000001,32695.635686640002,null,null,null,null,0,0,0,2016,35429]
[null,"BK9038S00130",null,"Primary cycle route","WESTMINSTER WAY",null,"CONCRETE",245.14175299999999,null,148.52000000000001,36408.453155560004,null,null,null,null,0,0,0,2016,39452]
[null,"BK9038S00133",null,"Primary cycle route","WESTMINSTER WAY",null,"CONCRETE",45.290503000000001,null,148.52000000000001,6726.5455055600005,null,null,null,null,0,0,0,2016,7289]
[null,"BK9038S00134",null,"Primary cycle route","WESTMINSTER WAY",null,"CONCRETE",43.701703000000002,null,148.52000000000001,6490.5769295600012,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K1101*(1+PPI_Existing)^(YEAR-S1101))+(R1101*((1+LandInd_Existing)^(YEAR-S1101))),0),0)","v":7033}]
[null,"BK9038S00145",null,"Primary cycle route","WESTMINSTER WAY",null,"ASHPALT",74.949574999999996,null,148.52000000000001,11131.510878999999,null,null,null,null,0,0,0,2016,12062]
[null,"BK9038S00146",null,"Primary cycle route","WESTMINSTER WAY",null,"ASHPALT",102.880926,null,148.52000000000001,15279.875129520002,null,null,null,null,0,0,0,2016,16557]
[null,"BK9038S00148",null,"Secondary cycle route","WESTMINSTER WAY",null,"CONCRETE",120.045455,null,148.52000000000001,17829.150976600002,null,null,null,null,0,0,0,2016,19319]
[null,"BK9039S00126",null,"Secondary cycle route","BARODA ST",null,"CONCRETE",25.826135000000001,null,148.52000000000001,3835.6975702000004,null,null,null,null,0,0,0,2016,4156]
[null,"BK9039S00181",null,"Primary cycle route","BEENLEIGH ROAD",null,"CONCRETE",108.030866,null,148.52000000000001,16044.744218320002,null,null,null,null,0,0,0,2016,17386]
[null,"BK9039S00182",null,"Primary cycle route","BEENLEIGH ROAD",null,"CONCRETE",117.37293200000001,null,148.52000000000001,17432.227860640003,null,null,null,null,0,0,0,2016,18889]
[null,"BK9039S00009",null,"Secondary cycle route","BLEASBY RD",null,"CONCRETE",72.613817999999995,null,148.52000000000001,10784.60424936,null,null,null,null,0,0,0,2016,11686]
[null,"BK9039S00011",null,"Secondary cycle route","BLEASBY RD",null,"CONCRETE",61.796258999999999,null,148.52000000000001,9177.9803866800012,null,null,null,null,0,0,0,2016,9945]
[null,"BK9039S00058",null,"Secondary cycle route","CATALPA ST",null,"CONCRETE",859.89974299999994,null,148.52000000000001,127712.30983036,null,null,null,null,0,0,0,2016,138388]
[null,"BK9039S00118",null,"Secondary cycle route","CRESSBROOK ST",null,"CONCRETE",422.48804699999999,null,148.52000000000001,62747.924740440001,null,null,null,null,0,0,0,2016,67993]
[null,"BK9039S00265",null,"Secondary cycle route","DEW ST",null,"CONCRETE",102.80350199999999,null,148.52000000000001,15268.376117039999,null,null,null,null,0,0,0,2016,16545]
[null,"BK9039S00266",null,"Secondary cycle route","DEW ST",null,"CONCRETE",1002.917976,null,148.52000000000001,{"$f":"J1113*H1113","v":148953.37779552001},null,null,null,null,0,{"$f":"IFERROR(R1113/P1113,0)","v":0},0,2016,161404]
[null,"BK9039S00109",null,"Secondary cycle route","DIXON ST",null,"ASHPALT",34.661684000000001,null,148.52000000000001,5147.9533076800008,null,null,null,null,0,0,0,2016,5578]
[null,"BK9039S00110",null,"Secondary cycle route","DIXON ST",null,"CONCRETE",211.73437799999999,null,148.52000000000001,31446.789820559999,null,null,null,null,0,0,0,2016,34075]
[null,"BK9039S00047",null,"Secondary cycle route","DIXON ST",null,"CONCRETE",532.09304999999995,null,148.52000000000001,79026.459785999992,null,null,null,null,0,0,0,2016,85632]
[null,"BK9039S00186",null,"Secondary cycle route","DIXON ST",null,"CONCRETE",501.38599699999997,null,148.52000000000001,74465.848274439995,null,null,null,null,0,0,0,2016,80690]
[null,"BK9039S00180",null,"Secondary cycle route","GADDES PLACE",null,"CONCRETE",786.949027,null,148.52000000000001,116877.66949004,null,null,null,null,0,0,0,2016,126647]
[null,"BK9039S00179",null,"Secondary cycle route","GADDES PLACE",null,"CONCRETE",432.18009599999999,null,148.52000000000001,64187.387857920003,null,null,null,null,0,0,0,2016,69553]
[null,"BK9039S00099",null,"Secondary cycle route","GRANADILLA ST",null,"CONCRETE",1617.3533279999999,null,148.52000000000001,240209.31627456,null,null,null,null,0,0,0,2016,260288]
[null,"BK9039S00115",null,"Primary cycle route","JACINDA ST",null,"CONCRETE",1255.4098690000001,null,148.52000000000001,186453.47374388002,null,null,null,null,0,0,0,2016,202039]
[null,"BK9039S00188",null,"Primary cycle route","JACINDA ST",null,"CONCRETE",456.44980600000002,null,148.52000000000001,67791.92518712001,null,null,null,null,0,0,0,2016,73459]
[null,"BK9039S00124",null,"Secondary cycle route","LEVEN ST",null,"CONCRETE",896.00636699999995,null,148.52000000000001,133074.86562684001,null,null,null,null,0,0,0,2016,144199]
[null,"BK9039S00125",null,"Secondary cycle route","LEVEN ST",null,"CONCRETE",801.36402699999996,null,148.52000000000001,119018.58529004001,null,null,null,null,0,0,0,2016,128967]
[null,"BK9039S00003",null,"Secondary cycle route","LOGAN RD",null,"CONCRETE",50.484983,null,148.52000000000001,7498.0296751600008,null,null,null,null,0,0,0,2016,8125]
[null,"BK9039S00076",null,"Secondary cycle route","LOGAN RD",null,"CONCRETE",476.14771000000002,null,148.52000000000001,70717.457889200014,null,null,null,null,0,0,0,2016,76629]
[null,"BK9039S00209",null,"Primary cycle route","MCCULLOUGH ST",null,"CONCRETE",885.88992099999996,null,148.52000000000001,131572.37106691999,null,null,null,null,0,0,0,2016,142570]
[null,"BK9039S00246",null,"Primary cycle route","MCCULLOUGH ST",null,"CONCRETE",4.0346000000000002,null,148.52000000000001,599.21879200000012,null,null,null,null,0,0,0,2016,649]
[null,"BK9039S00114",null,"Secondary cycle route","MCCULLOUGH ST",null,"CONCRETE",18.001189,null,148.52000000000001,2673.5365902800004,null,null,null,null,0,0,0,2016,2897]
[null,"BK9039S00189",null,"Primary cycle route","PINECONE ST",null,"CONCRETE",98.255504999999999,null,148.52000000000001,14592.9076026,null,null,null,null,0,0,0,2016,15813]
[null,"BK9039S00029",null,"Primary cycle route","SOUTH EAST FRWY",null,"CONCRETE",34.906480999999999,null,148.52000000000001,5184.3105581200007,null,null,null,null,0,0,0,2016,5618]
[null,"BK9039S00211",null,"Primary cycle route","TURNMILL ST",null,"CONCRETE",97.903136000000003,null,148.52000000000001,14540.573758720002,null,null,null,null,0,0,0,2016,15756]
[null,"BK9039S00078",null,"Primary cycle route","TURNMILL ST",null,"CONCRETE",662.03106500000001,null,148.52000000000001,98324.853773800001,null,null,null,null,0,0,0,2016,106544]
[null,"BK9039S00210",null,"Primary cycle route","TURNMILL ST",null,"CONCRETE",290.49267099999997,null,148.52000000000001,43143.971496919999,null,null,null,null,0,0,0,2016,46750]
[null,"BK9039S00137",null,"Secondary cycle route","WOFF ST",null,"CONCRETE",96.299826999999993,null,148.52000000000001,14302.45030604,null,null,null,null,0,0,0,2016,15498]
[null,"BK9039S00048",null,"Secondary cycle route","WOFF ST",null,"CONCRETE",87.669456999999994,null,148.52000000000001,13020.66775364,null,null,null,null,0,0,0,2016,14109]
[null,"BK9039S00184",null,"Secondary cycle route","WOFF ST",null,"CONCRETE",139.770749,null,148.52000000000001,20758.751641480001,null,null,null,null,0,0,0,2016,22494]
[null,"BK9039S00185",null,"Secondary cycle route","WOFF ST",null,"CONCRETE",186.202933,null,148.52000000000001,27654.859609160001,null,null,null,null,0,0,0,2016,29967]
[null,"BK9039S00024",null,"Primary cycle route","WORRELL ST",null,"CONCRETE",113.89864900000001,null,148.52000000000001,16916.227349480003,null,null,null,null,0,0,0,2016,18330]
[null,"BK9039S00089",null,"Primary cycle route","WORRELL ST",null,"CONCRETE",213.12117900000001,null,148.52000000000001,31652.757505080004,null,null,null,null,0,0,0,2016,34299]
[null,"BK9040S00037",null,"Secondary cycle route","BEAUDESERT ROAD",null,"CONCRETE",1339.640339,null,148.52000000000001,198963.38314828003,null,null,null,null,0,0,0,2016,215595]
[null,"BK9040S00048",null,"Secondary cycle route","COLEY STREET",null,"CONCRETE",247.386245,null,148.52000000000001,36741.805107400003,null,null,null,null,0,0,0,2016,39813]
[null,"BK9040S00050",null,"Secondary cycle route","FADDEN STREET",null,"CONCRETE",79.769724999999994,null,148.52000000000001,11847.399557000001,null,null,null,null,0,0,0,2016,12838]
[null,"BK9040S00063",null,"Primary cycle route","REGIS ST",null,"CONCRETE",9.0784219999999998,null,148.52000000000001,1348.3272354400001,null,null,null,null,0,0,0,2016,1461]
[null,"BK9041S00037",null,"Secondary cycle route","BLUNDER RD",null,"CONCRETE",715.23352,null,148.52000000000001,106226.48239040001,null,null,null,null,0,0,0,2016,115106]
[null,"BK9041S00010",null,"Secondary cycle route","EUGENIA ST",null,"CONCRETE",258.36023599999999,null,148.52000000000001,38371.662250720001,null,null,null,null,0,0,0,2016,41579]
[null,"BK9041S00011",null,"Secondary cycle route","EUGENIA ST",null,"CONCRETE",11.232158,null,148.52000000000001,1668.2001061600001,null,null,null,null,0,0,0,2016,1808]
[null,"BK9041S00023",null,"Secondary cycle route","EUGENIA ST",null,"ASHPALT",138.29487800000001,null,148.52000000000001,20539.555280560002,null,null,null,null,0,0,0,2016,22256]
[null,"BK9041S00006",null,"Secondary cycle route","FREEMAN RD",null,"CONCRETE",198.919251,null,148.52000000000001,29543.487158520002,null,null,null,null,0,0,0,2016,32013]
[null,"BK9041S00007",null,"Secondary cycle route","FREEMAN RD",null,"CONCRETE",265.66306500000002,null,148.52000000000001,39456.278413800006,null,null,null,null,0,0,0,2016,42754]
[null,"BK9041S00009",null,"Secondary cycle route","KIMBERLEY ST",null,"CONCRETE",45.29016,null,148.52000000000001,6726.4945632000008,null,null,null,null,0,0,0,2016,7289]
[null,"BK9041S00008",null,"Secondary cycle route","KIMBERLEY ST",null,"CONCRETE",26.698049000000001,null,148.52000000000001,3965.1942374800005,null,null,null,null,0,0,0,2016,4297]
[null,"BK9041S00020",null,"Secondary cycle route","KIMBERLEY ST",null,"CONCRETE",966.10065199999997,null,148.52000000000001,143485.26883504001,null,null,null,null,0,0,0,2016,155479]
[null,"BK9041S00021",null,"Secondary cycle route","KIMBERLEY ST",null,"ASHPALT",17.602502000000001,null,148.52000000000001,2614.3235970400005,null,null,null,null,0,0,0,2016,2833]
[null,"BK9041S00043",null,"Secondary cycle route","LAVENDER ST",null,"ASHPALT",571.54072399999995,null,148.52000000000001,84885.228328479992,null,null,null,null,0,0,0,2016,91981]
[null,"BK9041S00035",null,"Secondary cycle route","LAWSON STREET",null,"CONCRETE",768.30128100000002,null,148.52000000000001,114108.10625412001,null,null,null,null,0,0,0,2016,123646]
[null,"BK9042S00027",null,"Secondary cycle route","ASHRIDGE RD",null,"CONCRETE",123.503022,null,148.52000000000001,18342.66882744,null,null,null,null,1341.13842,56.506533531415798,75783.083100000003,2016,102127]
[null,"BK9042S00129",null,"Secondary cycle route","ASHRIDGE RD",null,"CONCRETE",440.84455600000001,null,148.52000000000001,65474.233457120004,null,null,null,null,0,0,0,2016,70947]
[null,"BK9042S00061",null,"Primary cycle route","BOUNDARY ROAD",null,"CONCRETE",166.113136,null,148.52000000000001,24671.12295872,null,null,null,null,0,0,0,2016,26733]
[null,"BK9042S00084",null,"Primary cycle route","BOUNDARY ROAD",null,"CONCRETE",375.53715799999998,null,148.52000000000001,55774.778706160003,null,null,null,null,0,0,0,2016,60437]
[null,"BK9042S00170",null,"Secondary cycle route","EBBERN ST",null,"CONCRETE",728.93044499999996,null,148.52000000000001,108260.74969140001,null,null,null,null,0,0,0,2016,117310]
[null,"BK9042S00172",null,"Secondary cycle route","EBBERN ST",null,"CONCRETE",1291.9844880000001,null,148.52000000000001,191885.53615776001,null,null,null,null,0,0,0,2016,207925]
[null,"BK9042S00083",null,"Primary cycle route","IPSWICH MOTORWAY ON RAMP",null,"CONCRETE",688.48503400000004,null,148.52000000000001,102253.79724968001,null,null,null,null,0,0,0,2016,110801]
[null,"BK9042S00101",null,"Primary cycle route","IPSWICH MOTORWAY",null,"CONCRETE",246.49942799999999,null,148.52000000000001,36610.095046560004,null,null,null,null,0,0,0,2016,39670]
[null,"BK9042S00047",null,"Secondary cycle route","KELLIHER ROAD",null,"CONCRETE",132.687397,null,148.52000000000001,19706.732202440002,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K1165*(1+PPI_Existing)^(YEAR-S1165))+(R1165*((1+LandInd_Existing)^(YEAR-S1165))),0),0)","v":21354}]
[null,"BK9042S00060",null,"Primary cycle route","KOKODA STREET",null,"CONCRETE",204.727183,null,148.52000000000001,30406.081219160002,null,null,null,null,0,0,0,2016,32948]
[null,"BK9042S00032",null,"Secondary cycle route","MONIER RD",null,"CONCRETE",76.694400999999999,null,148.52000000000001,11390.65243652,null,null,null,null,0,0,0,2016,12343]
[null,"BK9042S00036",null,"Secondary cycle route","MONIER RD",null,"CONCRETE",557.19134799999995,null,148.52000000000001,82754.05900496,null,null,null,null,0,0,0,2016,89671]
[null,"BK9042S00033",null,"Secondary cycle route","MONIER RD",null,"CONCRETE",766.41356699999994,null,148.52000000000001,113827.74297084,null,null,null,null,0,0,0,2016,123343]
[null,"BK9042S00031",null,"Secondary cycle route","MONIER RD",null,"CONCRETE",323.66746999999998,null,148.52000000000001,48071.0926444,null,null,null,null,0,0,0,2016,52089]
[null,"BK9042S00113",null,"Secondary cycle route","ORCHARD RD",null,"CONCRETE",88.805364999999995,null,148.52000000000001,13189.372809799999,null,null,null,null,0,0,0,2016,14292]
[null,"BK9042S00131",null,"Secondary cycle route","QUEENSLAND RD",null,"CONCRETE",16.853618999999998,null,148.52000000000001,2503.09949388,null,null,null,null,51.857183999999997,15.000000019283732,777.85776099999998,2016,3557]
[null,"BK9042S00072",null,"Secondary cycle route","ROAD",null,"CONCRETE",370.26514300000002,null,148.52000000000001,{"$f":"J1173*H1173","v":54991.779038360008},null,null,null,null,0,{"$f":"IFERROR(R1173/P1173,0)","v":0},0,2016,59589]
[null,"BK9042S00136",null,"Secondary cycle route","SANANADA ST",null,"CONCRETE",1028.11086,null,148.52000000000001,152695.02492720002,null,null,null,null,0,0,0,2016,165459]
[null,"BK9042S00163",null,"Secondary cycle route","SPINE ST",null,"ASHPALT",481.63540699999999,null,148.52000000000001,71532.490647640007,null,null,null,null,0,0,0,2016,77512]
[null,"BK9042S00164",null,"Secondary cycle route","SPINE ST",null,"CONCRETE",450.29775899999999,null,148.52000000000001,66878.223166680007,null,null,null,null,0,0,0,2016,72469]
[null,"BK9042S00165",null,"Secondary cycle route","SPINE ST",null,"ASHPALT",680.15288599999997,null,148.52000000000001,101016.30662872001,null,null,null,null,0,0,0,2016,109460]
[null,"BK9042S00166",null,"Secondary cycle route","SPINE ST",null,"CONCRETE",183.22081299999999,null,148.52000000000001,27211.955146759999,null,null,null,null,0,0,0,2016,29487]
[null,"BK9042S00167",null,"Secondary cycle route","SPINE ST",null,"CONCRETE",474.007766,null,148.52000000000001,70399.633406320005,null,null,null,null,0,0,0,2016,76284]
[null,"BK9043S00003",null,"Secondary cycle route","CRESWICK PL",null,"CONCRETE",609.91891999999996,null,148.52000000000001,90585.157998399998,null,null,null,null,0,0,0,2016,98157]
[null,"BK9043S00006",null,"Secondary cycle route","RIVERPOINT BLVD",null,"CONCRETE",621.48062600000003,null,148.52000000000001,92302.302573520006,null,null,null,null,0,0,0,2016,100018]
[null,"BK9043S00025",null,"Secondary cycle route","RIVERVIEW CLOSE",null,"CONCRETE",260.08391599999999,null,148.52000000000001,38627.663204320001,null,null,null,null,0,0,0,2016,41857]
[null,"BK9043S00007",null,"Secondary cycle route","SUMNERS RD",null,"CONCRETE",1376.5918509999999,null,148.52000000000001,204451.42171051999,null,null,null,null,2.17907552,318.0000002937025,692.94601599999999,2016,222294]
[null,"BK9043S00020",null,"Secondary cycle route","WESTLAKE DRIVE",null,"CONCRETE",128.82559000000001,null,148.52000000000001,19133.176626800003,null,null,null,null,0,0,0,2016,20733]
[null,"BK9045S00003",null,"Secondary cycle route","RAFTING GROUND RD",null,"CONCRETE",1607.2355210000001,null,148.52000000000001,238706.61957892001,null,null,null,null,0,0,0,2016,258660]
[null,"BK9045S00001",null,"Secondary cycle route","RAFTING GROUND RD",null,"CONCRETE",29.0167,null,148.52000000000001,4309.5602840000001,null,null,null,null,0,0,0,2016,4670]
[null,"BK9045S00008",null,"Secondary cycle route","RAFTING GROUND ROAD",null,"CONCRETE",85.399467999999999,null,148.52000000000001,12683.528987360001,null,null,null,null,0,0,0,2016,13744]
[null,"BK9047S00001",null,"Secondary cycle route","LEVITT RD",null,"CONCRETE",413.18747999999999,null,148.52000000000001,61366.604529600001,null,null,null,null,0,0,0,2016,66496]
[null,"BK9047S00003",null,"Secondary cycle route","LEVITT RD",null,"CONCRETE",205.80465599999999,null,148.52000000000001,30566.10750912,null,null,null,null,0,0,0,2016,33121]
[null,"BK9048S00002",null,"Secondary cycle route","SELKIRK CRES",null,"CONCRETE",298.07077099999998,null,148.52000000000001,44269.470908919997,null,null,null,null,0,0,0,2016,47970]
[null,"BK9048S00003",null,"Secondary cycle route","SELKIRK CRES",null,"CONCRETE",114.147036,null,148.52000000000001,16953.117786720002,null,null,null,null,0,0,0,2016,18370]
[null,"BK9048S00008",null,"Secondary cycle route","SELKIRK CRES",null,"CONCRETE",57.491287999999997,null,148.52000000000001,8538.6060937599996,null,null,null,null,0,0,0,2016,9252]
[null,"BK9048S00006",null,"Secondary cycle route","SELKIRK CRES",null,"CONCRETE",60.181927000000002,null,148.52000000000001,8938.2197980400015,null,null,null,null,0,0,0,2016,9685]
[null,"BK9048S00001",null,"Secondary cycle route","THOMAS PL",null,"CONCRETE",268.74346600000001,null,148.52000000000001,39913.779570320003,null,null,null,null,0,0,0,2016,43250]
[null,"BK9053S00022",null,"Secondary cycle route","ALDEA CRCT",null,"CONCRETE",256.30449299999998,null,148.52000000000001,38066.34330036,null,null,null,null,0,0,0,2016,41248]
[null,"BK9053S00102",null,"Secondary cycle route","ALDEA CRCT",null,"CONCRETE",693.06513399999994,null,148.52000000000001,102934.03370168,null,null,null,null,0,0,0,2016,111538]
[null,"BK9053S00152",null,"Secondary cycle route","ALDEA CRCT",null,"CONCRETE",45.360506000000001,null,148.52000000000001,6736.9423511200002,null,null,null,null,0,0,0,2016,7300]
[null,"BK9053S00021",null,"Secondary cycle route","ALDEA CRCT",null,"CONCRETE",24.449589,null,148.52000000000001,3631.2529582800003,null,null,null,null,0,0,0,2016,3935]
[null,"BK9053S00020",null,"Secondary cycle route","ALDEA CRCT",null,"CONCRETE",355.72892100000001,null,148.52000000000001,52832.859346920006,null,null,null,null,0,0,0,2016,57249]
[null,"BK9053S00002",null,"Secondary cycle route","BALD HILLS RD",null,"CONCRETE",1067.1869509999999,null,148.52000000000001,158498.60596252,null,null,null,null,0.57031390999999998,317.99999933370032,181.35982300000001,2016,171944]
[null,"BK9053S00150",null,"Secondary cycle route","BALD HILLS RD",null,"CONCRETE",126.482358,null,148.52000000000001,18785.159810160003,null,null,null,null,0,0,0,2016,20355]
[null,"BK9053S00052",null,"Secondary cycle route","BRACKEN RIDGE RD",null,"CONCRETE",10.791142000000001,null,148.52000000000001,1602.7004098400002,null,null,null,null,910.25182600000005,83.351226257248939,75870.605899999995,2016,84083]
[null,"BK9053S00053",null,"Secondary cycle route","BRACKEN RIDGE RD",null,"CONCRETE",9.7004009999999994,null,148.52000000000001,1440.7035565200001,null,null,null,null,0,0,0,2016,1561]
[null,"BK9053S00054",null,"Secondary cycle route","BRACKEN RIDGE RD",null,"CONCRETE",66.939946000000006,null,148.52000000000001,9941.9207799200012,null,null,null,null,0,0,0,2016,10773]
[null,"BK9053S00125",null,"Secondary cycle route","BRACKEN RIDGE RD",null,"ASHPALT",256.851496,null,148.52000000000001,38147.584185920001,null,null,null,null,0,0,0,2016,41336]
[null,"BK9053S00219",null,"Primary cycle route","CAMBRIDGE CRES",null,"CONCRETE",226.33976899999999,null,148.52000000000001,33615.98249188,null,null,null,null,0,0,0,2016,36426]
[null,"BK9053S00220",null,"Primary cycle route","CAMBRIDGE CRES",null,"CONCRETE",93.288207999999997,null,148.52000000000001,13855.164652160001,null,null,null,null,0,0,0,2016,15013]
[null,"BK9053S00023",null,"Secondary cycle route","CULLIMORE ST",null,"CONCRETE",239.28708399999999,null,148.52000000000001,35538.91771568,null,null,null,null,0,0,0,2016,38510]
[null,"BK9053S00103",null,"Secondary cycle route","CULLIMORE ST",null,"CONCRETE",116.335421,null,148.52000000000001,17278.136726920002,null,null,null,null,0,0,0,2016,18722]
[null,"BK9053S00106",null,"Secondary cycle route","FEUERRIEGEL RD",null,"CONCRETE",767.58678299999997,null,148.52000000000001,114001.98901116,null,null,null,null,0,0,0,2016,123531]
[null,"BK9053S00169",null,"Secondary cycle route","HOYLAND ST",null,"CONCRETE",1244.303971,null,148.52000000000001,184804.02577292002,null,null,null,null,0,0,0,2016,200252]
[null,"BK9053S00147",null,"Primary cycle route","JODIE CT",null,"CONCRETE",38.645744999999998,null,148.52000000000001,5739.6660474,null,null,null,null,0,0,0,2016,6219]
[null,"BK9053S00083",null,"Primary cycle route","JODIE CT",null,"CONCRETE",105.36035099999999,null,148.52000000000001,15648.119330519999,null,null,null,null,0,0,0,2016,16956]
[null,"BK9053S00148",null,"Primary cycle route","JODIE CT",null,"CONCRETE",400.61096700000002,null,148.52000000000001,59498.740818840008,null,null,null,null,0,0,0,2016,64472]
[null,"BK9053S00051",null,"Secondary cycle route","KYEEMA CRES",null,"CONCRETE",1756.945788,null,148.52000000000001,260941.58843376001,null,null,null,null,567.04523700000004,14.325233914274108,8123.05566,2016,291570]
[null,"BK9053S00123",null,"Secondary cycle route","KYEEMA CRES",null,"ASHPALT",282.27153499999997,null,148.52000000000001,41922.968378199999,null,null,null,null,0,0,0,2016,45427]
[null,"BK9053S00093",null,"Secondary cycle route","NORRIS RD",null,"CONCRETE",1334.654507,null,148.52000000000001,198222.88737964001,null,null,null,null,1851.71012,431.87435082981568,799706.10600000003,2016,1082757]
[null,"BK9053S00061",null,"Secondary cycle route","NORRIS RD",null,"CONCRETE",722.80268100000001,null,148.52000000000001,107350.65418212001,null,null,null,null,0,0,0,2016,116324]
[null,"BK9053S00092",null,"Secondary cycle route","NORRIS RD",null,"CONCRETE",321.34667100000001,null,148.52000000000001,47726.407576920006,null,null,null,null,0,0,0,2016,51716]
[null,"BK9053S00130",null,"Secondary cycle route","SNOOKER ST",null,"CONCRETE",1008.238895,null,148.52000000000001,149743.64068539999,null,null,null,null,0,0,0,2016,162261]
[null,"BK9053S00113",null,"Secondary cycle route","WICKFIELD ST",null,"CONCRETE",184.161957,null,148.52000000000001,27351.733853640002,null,null,null,null,0,0,0,2016,29638]
[null,"BK9054S00318",null,"Primary cycle route","ABERDEEN PDE",null,"CONCRETE",588.47116500000004,null,148.52000000000001,87399.737425800005,null,null,null,null,0,0,0,2016,94705]
[null,"BK9054S00076",null,"Primary cycle route","BARFOOT ST",null,"CONCRETE",337.78925400000003,null,148.52000000000001,50168.460004080007,null,null,null,null,0,0,0,2016,54362]
[null,"BK9054S00008",null,"Primary cycle route","BARFOOT ST",null,"CONCRETE",1029.2201359999999,null,148.52000000000001,152859.77459871999,null,null,null,null,0,0,0,2016,165637]
[null,"BK9054S00092",null,"Primary cycle route","BARFOOT ST",null,"CONCRETE",202.414658,null,148.52000000000001,30062.625006160004,null,null,null,null,0,0,0,2016,32576]
[null,"BK9054S00053",null,"Secondary cycle route","BARFOOT ST",null,"CONCRETE",23.556274999999999,null,148.52000000000001,3498.5779630000002,null,null,null,null,0,0,0,2016,3791]
[null,"BK9054S00248",null,"Primary cycle route","BARRETT ST",null,"CONCRETE",76.607039,null,148.52000000000001,11377.677432280001,null,null,null,null,0,0,0,2016,12329]
[null,"BK9054S00122",null,"Primary cycle route","BARRETT ST",null,"CONCRETE",61.714089999999999,null,148.52000000000001,9165.7766468000009,null,null,null,null,0,0,0,2016,9932]
[null,"BK9054S00070",null,"Primary cycle route","BRACKEN RIDGE RD",null,"PAVER",17.091725,null,151.88,2595.8911929999999,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K1229*(1+PPI_Existing)^(YEAR-S1229))+(R1229*((1+LandInd_Existing)^(YEAR-S1229))),0),0)","v":2813}]
[null,"BK9054S00166",null,"Primary cycle route","BRACKEN RIDGE RD",null,"PAVER",20.336186999999999,null,151.88,3088.6600815599995,null,null,null,null,0,0,0,2016,3347]
[null,"BK9054S00171",null,"Primary cycle route","BRACKEN RIDGE RD",null,"PAVER",13.615494,null,151.88,2067.9212287199998,null,null,null,null,0,0,0,2016,2241]
[null,"BK9054S00071",null,"Primary cycle route","BRACKEN RIDGE RD",null,"PAVER",298.43653899999998,null,151.88,45326.541543319996,null,null,null,null,0,0,0,2016,49115]
[null,"BK9054S00249",null,"Primary cycle route","BRACKEN RIDGE RD",null,"CONCRETE",2173.4421809999999,null,148.52000000000001,322799.63272212003,null,null,null,null,0,0,0,2016,349782]
[null,"BK9054S00237",null,"Primary cycle route","BRACKEN RIDGE RD",null,"CONCRETE",717.94274800000005,null,148.52000000000001,106628.85693296001,null,null,null,null,0,0,0,2016,115542]
[null,"BK9054S00212",null,"Primary cycle route","BRACKEN RIDGE RD",null,"PAVER",31.120740999999999,null,151.88,4726.6181430799998,null,null,null,null,0,0,0,2016,5122]
[null,"BK9054S00144",null,"Primary cycle route","BUNGAMA ST",null,"CONCRETE",12.931687999999999,null,148.52000000000001,{"$f":"J1236*H1236","v":1920.61430176},null,null,null,null,0,{"$f":"IFERROR(R1236/P1236,0)","v":0},0,2016,2081]
[null,"BK9054S00068",null,"Primary cycle route","CAMBRIDGE CRES",null,"CONCRETE",6.3839560000000004,null,148.52000000000001,948.14514512000017,null,null,null,null,0,0,0,2016,1027]
[null,"BK9054S00290",null,"Primary cycle route","CARL PL",null,"CONCRETE",9.392595,null,148.52000000000001,1394.9882094000002,null,null,null,null,0,0,0,2016,1512]
[null,"BK9054S00046",null,"Secondary cycle route","CHILDS ST",null,"CONCRETE",656.46752200000003,null,148.52000000000001,97498.556367440018,null,null,null,null,0,0,0,2016,105648]
[null,"BK9054S00142",null,"Primary cycle route","CURLEW ST",null,"CONCRETE",943.11700800000006,null,148.52000000000001,140071.73802816001,null,null,null,null,0,0,0,2016,151780]
[null,"BK9054S00143",null,"Primary cycle route","CURLEW ST",null,"CONCRETE",1117.0132940000001,null,148.52000000000001,165898.81442488002,null,null,null,null,0,0,0,2016,179766]
[null,"BK9054S00185",null,"Secondary cycle route","DENHAM ST",null,"CONCRETE",55.784981999999999,null,148.52000000000001,8285.1855266399998,null,null,null,null,0,0,0,2016,8978]
[null,"BK9054S00289",null,"Primary cycle route","DEPOT RD",null,"CONCRETE",3356.2486210000002,null,148.52000000000001,498470.04519092006,null,null,null,null,0,0,0,2016,540137]
[null,"BK9054S00297",null,"Primary cycle route","DEPOT RD",null,"CONCRETE",895.44248700000003,null,148.52000000000001,132991.11816924001,null,null,null,null,0,0,0,2016,144108]
[null,"BK9054S00162",null,"Primary cycle route","DEPOT RD",null,"CONCRETE",236.36704599999999,null,148.52000000000001,35105.233671920003,null,null,null,null,0,0,0,2016,38040]
[null,"BK9054S00298",null,"Primary cycle route","DORLOO ST",null,"CONCRETE",349.65882499999998,null,148.52000000000001,51931.328689000002,null,null,null,null,0,0,0,2016,56272]
[null,"BK9054S00124",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",163.82186899999999,null,148.52000000000001,24330.82398388,null,null,null,null,0,0,0,2016,26365]
[null,"BK9054S00005",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",4396.9513790000001,null,148.52000000000001,653035.21880908008,null,null,null,null,0,0,0,2016,707622]
[null,"BK9054S00127",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",220.214663,null,148.52000000000001,32706.281748760004,null,null,null,null,0,0,0,2016,35440]
[null,"BK9054S00006",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",46.400064999999998,null,148.52000000000001,6891.3376538000002,null,null,null,null,0,0,0,2016,7467]
[null,"BK9054S00037",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",22.622229999999998,null,148.52000000000001,3359.8535996000001,null,null,null,null,0,0,0,2016,3641]
[null,"BK9054S00321",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",4964.2064030000001,null,148.52000000000001,737283.93497356004,null,null,null,null,0,0,0,2016,798913]
[null,"BK9054S00002",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",371.515514,null,148.52000000000001,55177.484139280001,null,null,null,null,0,0,0,2016,59790]
[null,"BK9054S00003",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",727.255179,null,148.52000000000001,108011.93918508,null,null,null,null,0,0,0,2016,117041]
[null,"BK9054S00004",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",35.479080000000003,null,148.52000000000001,5269.3529616000005,null,null,null,null,0,0,0,2016,5710]
[null,"BK9054S00125",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",192.79978299999999,null,148.52000000000001,28634.623771160001,null,null,null,null,0,0,0,2016,31028]
[null,"BK9054S00126",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",2477.8136359999999,null,148.52000000000001,368004.88121871999,null,null,null,null,0,0,0,2016,398766]
[null,"BK9054S00259",null,"Primary cycle route","LEMKE RD",null,"CONCRETE",1958.7680620000001,null,148.52000000000001,290916.23256824003,null,null,null,null,0,0,0,2016,315234]
[null,"BK9054S00261",null,"Primary cycle route","LEMKE RD",null,"CONCRETE",31.936866999999999,null,148.52000000000001,4743.26348684,null,null,null,null,0,0,0,2016,5140]
[null,"BK9054S00300",null,"Primary cycle route","MULLER RD",null,"CONCRETE",457.09474499999999,null,148.52000000000001,67887.71152740001,null,null,null,null,0,0,0,2016,73562]
[null,"BK9054S00056",null,"Secondary cycle route","RACECOURSE RD",null,"CONCRETE",505.78968900000001,null,148.52000000000001,75119.884610280002,null,null,null,null,0,0,0,2016,81399]
[null,"BK9054S00296",null,"Primary cycle route","SANDERLING ST",null,"CONCRETE",1060.0588560000001,null,148.52000000000001,157439.94129312003,null,null,null,null,0,0,0,2016,170600]
[null,"BK9054S00299",null,"Primary cycle route","SANDERLING ST",null,"CONCRETE",922.70880899999997,null,148.52000000000001,137040.71231268,null,null,null,null,0,0,0,2016,148496]
[null,"BK9054S00222",null,"Secondary cycle route","WOODCROFT ST",null,"CONCRETE",242.915921,null,148.52000000000001,36077.872586919999,null,null,null,null,0,0,0,2016,39094]
[null,"BK9054S00088",null,"Secondary cycle route","WOODCROFT ST",null,"CONCRETE",359.16300000000001,null,148.52000000000001,53342.888760000009,null,null,null,null,0,0,0,2016,57802]
[null,"BK9054S00184",null,"Secondary cycle route","WOODCROFT ST",null,"CONCRETE",861.52208800000005,null,148.52000000000001,127953.26050976002,null,null,null,null,0,0,0,2016,138649]
[null,"BK9055S00012",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",494.15879200000001,null,148.52000000000001,73392.46378784001,null,null,null,null,0,0,0,2016,79527]
[null,"BK9055S00015",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",144.673237,null,148.52000000000001,21486.869159240003,null,null,null,null,0,0,0,2016,23283]
[null,"BK9055S00003",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",443.66171800000001,null,148.52000000000001,65892.638357360003,null,null,null,null,0,0,0,2016,71401]
[null,"BK9055S00017",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",1503.3692779999999,null,148.52000000000001,223280.40516856001,null,null,null,null,0,0,0,2016,241944]
[null,"BK9055S00014",null,"Primary cycle route","PARK PDE",null,"CONCRETE",2708.6411720000001,null,148.52000000000001,402287.38686544006,null,null,null,null,0,0,0,2016,435914]
[null,"BK9060S00072",null,"Primary cycle route","CLARA ST",null,"CONCRETE",932.08479399999999,null,148.52000000000001,138433.23360488002,null,null,null,null,0,0,0,2016,150005]
[null,"BK9060S00035",null,"Primary cycle route","CUSACK PDE",null,"CONCRETE",220.27848499999999,null,148.52000000000001,32715.7605922,null,null,null,null,0,0,0,2016,35450]
[null,"BK9060S00013",null,"Primary cycle route","WATERLOO ESP",null,"CONCRETE",397.16516799999999,null,148.52000000000001,58986.970751360001,null,null,null,null,0,0,0,2016,63918]
[null,"BK9060S00027",null,"Primary cycle route","WYNNUM ESP",null,"ASHPALT",1144.9841650000001,null,148.52000000000001,170053.04818580003,null,null,null,null,0,0,0,2016,184268]
[null,"BK9060S00014",null,"Primary cycle route","WYNNUM ESP",null,"ASHPALT",117.670649,null,148.52000000000001,17476.44478948,null,null,null,null,0,0,0,2016,18937]
[null,"BK9060S00028",null,"Primary cycle route","WYNNUM ESP",null,"ASHPALT",57.784180999999997,null,148.52000000000001,8582.1065621199996,null,null,null,null,0,0,0,2016,9299]
[null,"BK9060S00071",null,"Primary cycle route","WYNNUM ESP",null,"CONCRETE",614.63173900000004,null,148.52000000000001,91285.105876280009,null,null,null,null,0,0,0,2016,98916]
[null,"BK9060S00015",null,"Primary cycle route","WYNNUM ESP",null,"CONCRETE",370.97404,null,148.52000000000001,55097.064420800001,null,null,null,null,0,0,0,2016,59703]
[null,"BK9060S00010",null,"Primary cycle route","WYNNUM NORTH ESP",null,"CONCRETE",363.69043799999997,null,148.52000000000001,54015.30385176,null,null,null,null,0,0,0,2016,58530]
[null,"BK9060S00011",null,"Primary cycle route","WYNNUM NORTH ESP",null,"CONCRETE",833.45029,null,148.52000000000001,123784.03707080001,null,null,null,null,0,0,0,2016,134131]
[null,"BK9060S00022",null,"Primary cycle route","WYNNUM NORTH ESP",null,"ASHPALT",1820.0133470000001,null,148.52000000000001,270308.38229644002,null,null,null,null,0,0,0,2016,292903]
[null,"BK9060S00023",null,"Primary cycle route","WYNNUM NORTH ESP",null,"ASHPALT",98.693078,null,148.52000000000001,14657.895944560001,null,null,null,null,0,0,0,2016,15883]
[null,"BK9060S00006",null,"Primary cycle route","WYNNUM NORTH RD",null,"ASHPALT",79.063642000000002,null,148.52000000000001,11742.532109840002,null,null,null,null,0,0,0,2016,12724]
[null,"BK9060S00007",null,"Primary cycle route","WYNNUM NORTH RD",null,"ASHPALT",601.135446,null,148.52000000000001,89280.63643992001,null,null,null,null,0,0,0,2016,96744]
[null,"BK9060S00008",null,"Primary cycle route","WYNNUM NORTH RD",null,"ASHPALT",97.469080000000005,null,148.52000000000001,14476.107761600002,null,null,null,null,0,0,0,2016,15686]
[null,"BK9061S00062",null,"Primary cycle route","ANDREW ST",null,"CONCRETE",56.044746000000004,null,148.52000000000001,8323.7656759200017,null,null,null,null,0,0,0,2016,9020]
[null,"BK9061S00064",null,"Primary cycle route","ANDREW ST",null,"CONCRETE",950.22357699999998,null,148.52000000000001,141127.20565603999,null,null,null,null,0,0,0,2016,152924]
[null,"BK9061S00022",null,"Primary cycle route","ANDREW ST",null,"CONCRETE",24.044854000000001,null,148.52000000000001,3571.1417160800002,null,null,null,null,0,0,0,2016,3870]
[null,"BK9061S00063",null,"Primary cycle route","ANDREW ST",null,"CONCRETE",172.69520399999999,null,148.52000000000001,25648.691698080002,null,null,null,null,0,0,0,2016,27793]
[null,"BK9061S00024",null,"Primary cycle route","ARAKURTA ST",null,"CONCRETE",22.122005000000001,null,148.52000000000001,3285.5601826000006,null,null,null,null,0,0,0,2016,3560]
[null,"BK9061S00065",null,"Primary cycle route","ARAKURTA ST",null,"CONCRETE",26.526646,null,148.52000000000001,3939.7374639200002,null,null,null,null,0,0,0,2016,4269]
[null,"BK9061S00018",null,"Primary cycle route","AUVERN ST",null,"CONCRETE",11.533521,null,148.52000000000001,1712.9585389200001,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K1293*(1+PPI_Existing)^(YEAR-S1293))+(R1293*((1+LandInd_Existing)^(YEAR-S1293))),0),0)","v":1856}]
[null,"BK9061S00059",null,"Primary cycle route","AUVERN ST",null,"CONCRETE",4.8443990000000001,null,148.52000000000001,719.49013948000004,null,null,null,null,0,0,0,2016,780]
[null,"BK9061S00019",null,"Primary cycle route","BELTANA ST",null,"CONCRETE",16.692184000000001,null,148.52000000000001,2479.1231676800003,null,null,null,null,0,0,0,2016,2686]
[null,"BK9061S00036",null,"Secondary cycle route","BOWERING ST",null,"CONCRETE",954.43672500000002,null,148.52000000000001,141752.94239700001,null,null,null,null,0,0,0,2016,153602]
[null,"BK9061S00034",null,"Secondary cycle route","BUDERIM ST",null,"CONCRETE",1162.0031509999999,null,148.52000000000001,172580.70798651999,null,null,null,null,0,0,0,2016,187007]
[null,"BK9061S00028",null,"Primary cycle route","CHELSEA RD",null,"CONCRETE",54.536017999999999,null,148.52000000000001,{"$f":"J1298*H1298","v":8099.6893933600004},null,null,null,null,0,{"$f":"IFERROR(R1298/P1298,0)","v":0},0,2016,8777]
[null,"BK9061S00029",null,"Primary cycle route","CHELSEA RD",null,"CONCRETE",71.216616999999999,null,148.52000000000001,10577.09195684,null,null,null,null,0,0,0,2016,11461]
[null,"BK9061S00030",null,"Primary cycle route","CHELSEA RD",null,"CONCRETE",79.68347,null,148.52000000000001,11834.5889644,null,null,null,null,0,0,0,2016,12824]
[null,"BK9061S00031",null,"Primary cycle route","CHELSEA RD",null,"CONCRETE",89.911525999999995,null,148.52000000000001,13353.659841520001,null,null,null,null,0,0,0,2016,14470]
[null,"BK9061S00032",null,"Primary cycle route","CHELSEA RD",null,"CONCRETE",213.75590199999999,null,148.52000000000001,31747.02656504,null,null,null,null,0,0,0,2016,34401]
[null,"BK9061S00033",null,"Primary cycle route","CHELSEA RD",null,"ASHPALT",18.432500999999998,null,148.52000000000001,2737.5950485200001,null,null,null,null,0,0,0,2016,2966]
[null,"BK9061S00073",null,"Primary cycle route","CHELSEA RD",null,"CONCRETE",17.598946000000002,null,148.52000000000001,2613.7954599200002,null,null,null,null,0,0,0,2016,2832]
[null,"BK9061S00121",null,"Secondary cycle route","DARLING TCE",null,"CONCRETE",249.26594299999999,null,148.52000000000001,37020.977854360004,null,null,null,null,0,0,0,2016,40116]
[null,"BK9061S00096",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",405.35195099999999,null,148.52000000000001,60202.871762520001,null,null,null,null,0,0,0,2016,65235]
[null,"BK9061S00110",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",159.78527199999999,null,148.52000000000001,23731.308597440002,null,null,null,null,0,0,0,2016,25715]
[null,"BK9061S00106",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",645.31464000000005,null,148.52000000000001,95842.130332800021,null,null,null,null,0,0,0,2016,103854]
[null,"BK9061S00107",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",43.593722999999997,null,148.52000000000001,6474.5397399599997,null,null,null,null,0,0,0,2016,7016]
[null,"BK9061S00108",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",22.404724000000002,null,148.52000000000001,3327.5496084800006,null,null,null,null,0,0,0,2016,3606]
[null,"BK9061S00109",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",167.91432499999999,null,148.52000000000001,24938.635548999999,null,null,null,null,0,0,0,2016,27023]
[null,"BK9061S00111",null,"Primary cycle route","ESPLANADE",null,"CONCRETE",78.557591000000002,null,148.52000000000001,11667.37341532,null,null,null,null,0,0,0,2016,12643]
[null,"BK9061S00074",null,"Secondary cycle route","RADFORD RD",null,"CONCRETE",194.624875,null,148.52000000000001,28905.686435000003,null,null,null,null,0,0,0,2016,31322]
[null,"BK9061S00086",null,"Secondary cycle route","RADFORD RD",null,"CONCRETE",136.45940400000001,null,148.52000000000001,20266.950682080002,null,null,null,null,0,0,0,2016,21961]
[null,"BK9061S00042",null,"Secondary cycle route","RADFORD RD",null,"CONCRETE",33.698520000000002,null,148.52000000000001,5004.9041904000005,null,null,null,null,0,0,0,2016,5423]
[null,"BK9061S00043",null,"Secondary cycle route","RADFORD RD",null,"CONCRETE",57.167591999999999,null,148.52000000000001,8490.5307638400009,null,null,null,null,0,0,0,2016,9200]
[null,"BK9061S00080",null,"Secondary cycle route","RADFORD RD",null,"CONCRETE",229.79356000000001,null,148.52000000000001,34128.939531200005,null,null,null,null,0,0,0,2016,36982]
[null,"BK9061S00061",null,"Primary cycle route","RAILWAY TCE",null,"CONCRETE",1157.8021639999999,null,148.52000000000001,171956.77739728001,null,null,null,null,0,0,0,2016,186331]
[null,"BK9061S00060",null,"Primary cycle route","RAILWAY TCE",null,"CONCRETE",940.04715999999996,null,148.52000000000001,139615.80420320001,null,null,null,null,0,0,0,2016,151286]
[null,"BK9061S00020",null,"Primary cycle route","RAILWAY TCE",null,"CONCRETE",11.652260999999999,null,148.52000000000001,1730.5938037200001,null,null,null,null,0,0,0,2016,1875]
[null,"BK9061S00048",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",175.57570899999999,null,148.52000000000001,26076.504300680001,null,null,null,null,0,0,0,2016,28256]
[null,"BK9061S00049",null,"Primary cycle route","ROYAL ESP",null,"ASHPALT",263.24870299999998,null,148.52000000000001,39097.697369560003,null,null,null,null,0,0,0,2016,42366]
[null,"BK9061S00006",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",490.31206600000002,null,148.52000000000001,72821.148042320012,null,null,null,null,0,0,0,2016,78908]
[null,"BK9061S00008",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",177.00094899999999,null,148.52000000000001,26288.180945480002,null,null,null,null,0,0,0,2016,28486]
[null,"BK9061S00010",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",70.134337000000002,null,148.52000000000001,10416.351731240002,null,null,null,null,0,0,0,2016,11287]
[null,"BK9061S00011",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",131.18122500000001,null,148.52000000000001,19483.035537000003,null,null,null,null,0,0,0,2016,21112]
[null,"BK9061S00012",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",73.804553999999996,null,148.52000000000001,10961.45236008,null,null,null,null,0,0,0,2016,11878]
[null,"BK9061S00050",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",273.97272600000002,null,148.52000000000001,40690.429265520004,null,null,null,null,0,0,0,2016,44092]
[null,"BK9061S00051",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",139.580625,null,148.52000000000001,20730.514425000001,null,null,null,null,0,0,0,2016,22463]
[null,"BK9061S00052",null,"Primary cycle route","ROYAL ESP",null,"CONCRETE",1047.0586719999999,null,148.52000000000001,155509.15396544,null,null,null,null,0,0,0,2016,168508]
[null,"BK9061S00044",null,"Secondary cycle route","SCHOONER CRCT",null,"CONCRETE",65.780063999999996,null,148.52000000000001,9769.6551052800005,null,null,null,null,77.593200800000005,665.99999957728255,51677.0717,2016,66674]
[null,"BK9061S00083",null,"Secondary cycle route","TANTANI ST",null,"CONCRETE",226.217163,null,148.52000000000001,33597.773048760006,null,null,null,null,0,0,0,2016,36406]
[null,"BK9061S00120",null,"Secondary cycle route","WATERVALE PDE",null,"CONCRETE",122.363806,null,148.52000000000001,18173.472467120002,null,null,null,null,0,0,0,2016,19693]
[null,"BK9061S00118",null,"Secondary cycle route","WATERVALE PDE",null,"CONCRETE",114.537586,null,148.52000000000001,17011.12227272,null,null,null,null,0,0,0,2016,18433]
[null,"BK9061S00025",null,"Primary cycle route","WHITES RD",null,"CONCRETE",19.964158000000001,null,148.52000000000001,2965.0767461600003,null,null,null,null,0,0,0,2016,3213]
[null,"BK9061S00066",null,"Secondary cycle route","WHITES RD",null,"CONCRETE",10.139951,null,148.52000000000001,1505.9855225200001,null,null,null,null,0,0,0,2016,1632]
[null,"BK9068S00199",null,"Secondary cycle route","BENIHAM ST",null,"CONCRETE",52.345852999999998,null,148.52000000000001,7774.4060875599998,null,null,null,null,0,0,0,2016,8424]
[null,"BK9068S00081",null,"Secondary cycle route","BONEMILL RD",null,"ASHPALT",17.400279999999999,null,148.52000000000001,2584.2895856,null,null,null,null,0,0,0,2016,2800]
[null,"BK9068S00080",null,"Secondary cycle route","DEW ST",null,"CONCRETE",227.70959400000001,null,148.52000000000001,33819.428900880004,null,null,null,null,0,0,0,2016,36646]
[null,"BK9068S00198",null,"Secondary cycle route","ELITE ST",null,"CONCRETE",206.841724,null,148.52000000000001,30720.132848480003,null,null,null,null,0,0,0,2016,33288]
[null,"BK9068S00176",null,"Secondary cycle route","ERVATAMIA ST",null,"CONCRETE",17.332056999999999,null,148.52000000000001,2574.1571056399998,null,null,null,null,0,0,0,2016,2789]
[null,"BK9068S00189",null,"Secondary cycle route","GOLDEN AVE",null,"CONCRETE",583.06469000000004,null,148.52000000000001,86596.767758800008,null,null,null,null,0,0,0,2016,93835]
[null,"BK9068S00018",null,"Secondary cycle route","JAPONICA PL",null,"CONCRETE",215.941146,null,148.52000000000001,32071.579003920004,null,null,null,null,0,0,0,2016,34752]
[null,"BK9068S00102",null,"Secondary cycle route","KAMERUKA ST",null,"CONCRETE",264.74526400000002,null,148.52000000000001,39319.966609280003,null,null,null,null,0,0,0,2016,42607]
[null,"BK9068S00012",null,"Secondary cycle route","ORANIA CRES",null,"CONCRETE",448.26799299999999,null,148.52000000000001,66576.762320360009,null,null,null,null,0,0,0,2016,72142]
[null,"BK9068S00013",null,"Secondary cycle route","ORANIA CRES",null,"CONCRETE",6.538176,null,148.52000000000001,971.04989952000005,null,null,null,null,0,0,0,2016,1052]
[null,"BK9068S00016",null,"Secondary cycle route","ORANIA CRES",null,"CONCRETE",378.963707,null,148.52000000000001,56283.689763640003,null,null,null,null,0,0,0,2016,60988]
[null,"BK9069S00005",null,"Secondary cycle route","ALGESTER RD",null,"CONCRETE",314.42168299999997,null,148.52000000000001,46697.908359159999,null,null,null,null,0,0,0,2016,50601]
[null,"BK9069S00008",null,"Secondary cycle route","ALGESTER RD",null,"CONCRETE",58.676816000000002,null,148.52000000000001,8714.6807123200015,null,null,null,null,0,0,0,2016,9443]
[null,"BK9069S00059",null,"Secondary cycle route","ALGESTER RD",null,"CONCRETE",130.52103600000001,null,148.52000000000001,19384.984266720003,null,null,null,null,0,0,0,2016,21005]
[null,"BK9069S00029",null,"Secondary cycle route","ALGESTER RD",null,"CONCRETE",145.18500700000001,null,148.52000000000001,21562.877239640002,null,null,null,null,0,0,0,2016,23365]
[null,"BK9069S00047",null,"Secondary cycle route","ALGESTER RD",null,"CONCRETE",577.04677100000004,null,148.52000000000001,85702.986428920005,null,null,null,null,0,0,0,2016,92867]
[null,"BK9069S00107",null,"Secondary cycle route","BENIHAM ST",null,"CONCRETE",68.089645000000004,null,148.52000000000001,10112.674075400002,null,null,null,null,0,0,0,2016,10958]
[null,"BK9069S00101",null,"Secondary cycle route","EARNSHAW ST",null,"CONCRETE",794.95550600000001,null,148.52000000000001,118066.79175112001,null,null,null,null,0,0,0,2016,127936]
[null,"BK9069S00106",null,"Secondary cycle route","EARNSHAW ST",null,"CONCRETE",30.242908,null,148.52000000000001,4491.6766961600006,null,null,null,null,0,0,0,2016,4867]
[null,"BK9069S00109",null,"Secondary cycle route","EARNSHAW ST",null,"CONCRETE",521.49379199999998,null,148.52000000000001,77452.257987839999,null,null,null,null,0,0,0,2016,83926]
[null,"BK9069S00110",null,"Secondary cycle route","EARNSHAW ST",null,"CONCRETE",56.292172000000001,null,148.52000000000001,8360.513385440001,null,null,null,null,0,0,0,2016,{"$f":"IFERROR(ROUND((K1357*(1+PPI_Existing)^(YEAR-S1357))+(R1357*((1+LandInd_Existing)^(YEAR-S1357))),0),0)","v":9059}]
[null,"BK9069S00111",null,"Secondary cycle route","EARNSHAW ST",null,"CONCRETE",14.944917,null,148.52000000000001,{"$f":"J1358*H1358","v":2219.6190728400002},null,null,null,null,0,{"$f":"IFERROR(R1358/P1358,0)","v":0},0,2016,2405]
[null,"BK9069S00112",null,"Secondary cycle route","FORMBY ST",null,"CONCRETE",531.42811300000005,null,148.52000000000001,78927.703342760011,null,null,null,null,0,0,0,2016,85525]
[null,"BK9069S00114",null,"Secondary cycle route","FORMBY ST",null,"CONCRETE",168.05529899999999,null,148.52000000000001,24959.573007480001,null,null,null,null,0,0,0,2016,27046]
[null,"BK9069S00098",null,"Secondary cycle route","FORMBY ST",null,"CONCRETE",1295.978795,null,148.52000000000001,192478.77063340001,null,null,null,null,0,0,0,2016,208568]
[null,"BK9069S00099",null,"Secondary cycle route","FORMBY ST",null,"CONCRETE",746.20469700000001,null,148.52000000000001,110826.32159844002,null,null,null,null,0,0,0,2016,120090]
[null,"BK9069S00113",null,"Secondary cycle route","FORMBY ST",null,"CONCRETE",535.47810600000003,null,148.52000000000001,79529.208303120016,null,null,null,null,0,0,0,2016,86177]
[null,"BK9069S00030",null,"Secondary cycle route","LAUREL OAK DR",null,"CONCRETE",201.763453,null,148.52000000000001,29965.908039560003,null,null,null,null,0,0,0,2016,32471]
[null,"BK9069S00002",null,"Secondary cycle route","LAUREL OAK DR",null,"CONCRETE",39.068708000000001,null,148.52000000000001,5802.4845121600001,null,null,null,null,0,0,0,2016,6288]
[null,"BK9069S00004",null,"Secondary cycle route","LAUREL OAK DR",null,"CONCRETE",21.113412,null,148.52000000000001,3135.7639502400002,null,null,null,null,0,0,0,2016,3398]
[null,"BK9069S00033",null,"Secondary cycle route","LAUREL OAK DR",null,"CONCRETE",120.926305,null,148.52000000000001,17959.9748186,null,null,null,null,0,0,0,2016,19461]
[null,"BK9069S00039",null,"Secondary cycle route","RIDGEWOOD RD",null,"CONCRETE",28.306270999999999,null,148.52000000000001,4204.0473689199998,null,null,null,null,0,0,0,2016,4555]
[null,"BK9069S00012",null,"Secondary cycle route","RIDGEWOOD RD",null,"CONCRETE",869.60071300000004,null,148.52000000000001,129153.09789476001,null,null,null,null,0,0,0,2016,139949]
[null,"BK9070S00241",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",526.72551899999996,null,148.52000000000001,78229.274081879994,null,null,null,null,148.98164,4.5546341213588466,678.55686100000003,2016,85505]
[null,"BK9070S00160",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",45.416736,null,148.52000000000001,6745.2936307200007,null,null,null,null,0,0,0,2016,7309]
[null,"BK9070S00046",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",1758.281023,null,148.52000000000001,261139.89753596002,null,null,null,null,0,0,0,2016,282968]
[null,"BK9070S00014",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",1125.8935160000001,null,148.52000000000001,167217.70499632001,null,null,null,null,0,0,0,2016,181195]
[null,"BK9070S00013",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",134.93595400000001,null,148.52000000000001,20040.687888080003,null,null,null,null,0,0,0,2016,21716]
[null,"BK9070S00122",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",1243.7868390000001,null,148.52000000000001,184727.22132828002,null,null,null,null,0,0,0,2016,200169]
[null,"BK9070S00161",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",13.909250999999999,null,148.52000000000001,2065.80195852,null,null,null,null,0,0,0,2016,2238]
[null,"BK9070S00012",null,"Secondary cycle route","ALEXANDRINA CRCT",null,"CONCRETE",264.46333600000003,null,148.52000000000001,39278.09466272001,null,null,null,null,0,0,0,2016,42561]
[null,"BK9070S00208",null,"Secondary cycle route","BROOKLANDS CRCT",null,"CONCRETE",411.49731600000001,null,148.52000000000001,61115.581372320004,null,null,null,null,0,0,0,2016,66224]
[null,"BK9070S00011",null,"Secondary cycle route","CLIPPER ST",null,"CONCRETE",116.93666899999999,null,148.52000000000001,17367.43407988,null,null,null,null,0,0,0,2016,18819]
[null,"BK9070S00090",null,"Secondary cycle route","COLLEGE AVE",null,"CONCRETE",86.089892000000006,null,148.52000000000001,12786.070759840002,null,null,null,null,0,0,0,2016,13855]
[null,"BK9070S00178",null,"Secondary cycle route","DAINTREE CL",null,"CONCRETE",998.461187,null,148.52000000000001,148291.45549324001,null,null,null,null,0,0,0,2016,160687]
[null,"BK9070S00221",null,"Secondary cycle route","DURELLA ST",null,"CONCRETE",1789.3130389999999,null,148.52000000000001,265748.77255227999,null,null,null,null,0,0,0,2016,287963]
[null,"BK9070S00043",null,"Secondary cycle route","FOREST LAKE BLVD",null,"CONCRETE",243.63119,null,148.52000000000001,36184.104338800003,null,null,null,null,0,0,0,2016,39209]
[null,"BK9070S00280",null,"Secondary cycle route","FOREST LAKE BLVD",null,"CONCRETE",224.103836,null,148.52000000000001,33283.901722720002,null,null,null,null,0,0,0,2016,36066]
[null,"BK9070S00223",null,"Secondary cycle route","FRESHWATER CRCT",null,"CONCRETE",642.14117999999996,null,148.52000000000001,95370.808053600005,null,null,null,null,4.7870881799999996,3.0000000125337154,14.3612646,2016,103358]
[null,"BK9070S00121",null,"Secondary cycle route","FRESHWATER CRCT",null,"CONCRETE",154.981663,null,148.52000000000001,23017.876588760002,null,null,null,null,0,0,0,2016,24942]
[null,"BK9070S00220",null,"Secondary cycle route","FRESHWATER CRCT",null,"CONCRETE",531.55702399999996,null,148.52000000000001,78946.849204479993,null,null,null,null,0,0,0,2016,85546]
[null,"BK9070S00149",null,"Secondary cycle route","INALA AVE",null,"CONCRETE",515.044984,null,148.52000000000001,76494.481023680011,null,null,null,null,0,0,0,2016,82889]
[null,"BK9070S00025",null,"Secondary cycle route","LAVENDER ST",null,"ASHPALT",480.14185099999997,null,148.52000000000001,71310.667710520007,null,null,null,null,0,0,0,2016,77272]
[null,"BK9070S00115",null,"Secondary cycle route","LAVENDER ST",null,"CONCRETE",315.408615,null,148.52000000000001,46844.487499800001,null,null,null,null,0,0,0,2016,50760]
[null,"BK9070S00042",null,"Secondary cycle route","OXFORD PDE",null,"CONCRETE",263.21899999999999,null,148.52000000000001,39093.285880000003,null,null,null,null,0,0,0,2016,42361]
[null,"BK9070S00009",null,"Secondary cycle route","POINSETTIA ST",null,"CONCRETE",1288.613196,null,148.52000000000001,191384.83186992002,null,null,null,null,0,0,0,2016,207383]
[null,"BK9070S00176",null,"Secondary cycle route","WALLAROO WAY",null,"CONCRETE",34.324919000000001,null,148.52000000000001,5097.9369698800001,null,null,null,null,0,0,0,2016,5524]
[null,"BK9070S00287",null,"Primary cycle route","WONGA ST",null,"CONCRETE",256.45932299999998,null,148.52000000000001,38089.338651960003,null,null,null,null,0,0,0,2016,41273]
[null,"BK9070S00286",null,"Secondary cycle route","WONGA ST",null,"CONCRETE",158.68359599999999,null,148.52000000000001,23567.687677919999,null,null,null,null,0,0,0,2016,25538]
[null,"BK9070S00288",null,"Secondary cycle route","WONGA ST",null,"CONCRETE",188.31240299999999,null,148.52000000000001,27968.15809356,null,null,null,null,0,0,0,2016,30306]
[null,"BK9070S00290",null,"Secondary cycle route","WONGA ST",null,"CONCRETE",138.38765599999999,null,148.52000000000001,20553.334669119999,null,null,null,null,0,0,0,2016,22271]
[null,"BK9071S00026",null,"Secondary cycle route","CARDWELL ST",null,"CONCRETE",566.44741299999998,null,148.52000000000001,84128.769778760005,null,null,null,null,0,0,0,2016,91161]
[null,"BK9071S00005",null,"Secondary cycle route","FOREST LAKE BLVD",null,"CONCRETE",84.351828999999995,null,148.52000000000001,12527.933643079999,null,null,null,null,0,0,0,2016,13575]
[null,"BK9071S00019",null,"Primary cycle route","FORMATION ST",null,"CONCRETE",1841.418298,null,148.52000000000001,273487.44561896002,null,null,null,null,0,0,0,2016,296348]
[null,"BK9071S00093",null,"Secondary cycle route","GARDEN ROAD",null,"CONCRETE",360.39288099999999,null,148.52000000000001,53525.550686120005,null,null,null,null,185.175737,666.00000085324348,123327.041,2016,191853]
[null,"BK9071S00106",null,"Secondary cycle route","GOVERNMENT ROAD",null,"CONCRETE",696.51722299999994,null,148.52000000000001,103446.73795996,null,null,null,null,0,0,0,2016,112094]
[null,"BK9071S00131",null,"Secondary cycle route","GOVERNMENT ROAD",null,"CONCRETE",1106.2157970000001,null,148.52000000000001,164295.17017044002,null,null,null,null,0,0,0,2016,178029]
[null,"BK9071S00108",null,"Primary cycle route","PROGRESS ROAD",null,"CONCRETE",124.889043,null,148.52000000000001,18548.52066636,null,null,null,null,0,0,0,2016,20099]
[null,"BK9071S00136",null,"Primary cycle route","PROGRESS ROAD",null,"CONCRETE",86.251209000000003,null,148.52000000000001,12810.029560680001,null,null,null,null,0,0,0,2016,13881]
[null,"BK9071S00071",null,"Secondary cycle route","SIGNAC CL",null,"CONCRETE",968.35051699999997,null,148.52000000000001,143819.41878484,null,null,null,null,0,0,0,2016,155841]
[null,"BK9071S00067",null,"Secondary cycle route","SPRINGFIELD PL",null,"CONCRETE",586.101856,null,148.52000000000001,87047.847653119999,null,null,null,null,0,0,0,2016,94324]
[null,"BK9071S00030",null,"Secondary cycle route","SPRINGFIELD PL",null,"CONCRETE",174.28377699999999,null,148.52000000000001,25884.62656004,null,null,null,null,0,0,0,2016,28048]
[null,"BK9071S00132",null,"Primary cycle route","WESTERN ARTERIAL ROAD ON RAMP",null,"CONCRETE",282.78499199999999,null,148.52000000000001,41999.227011840005,null,null,null,null,0,0,0,2016,45510]
[null,"BK9071S00104",null,"Primary cycle route","WESTERN ARTERIAL ROAD ON RAMP",null,"CONCRETE",23.414619999999999,null,148.52000000000001,3477.5393624000003,null,null,null,null,0,0,0,2016,3768]
[null,"BK9071S00107",null,"Secondary cycle route","WESTERN ARTERIAL ROAD ON RAMP",null,"CONCRETE",57.123851000000002,null,148.52000000000001,8484.0343505200017,null,null,null,null,0,0,0,2016,9193]
[null,"BK9071S00144",null,"Primary cycle route","WESTERN ARTERIAL ROAD",null,"CONCRETE",252.74837400000001,null,148.52000000000001,37538.188506480008,null,null,null,null,0,0,0,2016,40676]
[null,"BK9074S00018",null,"Secondary cycle route","GRANGE PL",null,"CONCRETE",954.82249899999999,null,148.52000000000001,141810.23755148001,null,null,null,null,0,0,0,2016,153664]
[null,"BK9087S00136",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",1305.649359,null,148.52000000000001,193915.04279868002,null,null,null,null,0,0,0,2016,210124]
[null,"BK9087S00002",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",9.1944020000000002,null,148.52000000000001,1365.5525850400002,null,null,null,null,0,0,0,2016,1480]
[null,"BK9087S00030",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",98.137674000000004,null,148.52000000000001,14575.407342480001,null,null,null,null,0,0,0,2016,15794]
[null,"BK9087S00033",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",854.73388899999998,null,148.52000000000001,126945.07719428001,null,null,null,null,0,0,0,2016,137556]
[null,"BK9087S00031",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",1401.208206,null,148.52000000000001,208107.44275512002,null,null,null,null,0,0,0,2016,225503]
[null,"BK9087S00082",null,"Primary cycle route","FLINDERS PDE",null,"CONCRETE",286.03789699999999,null,148.52000000000001,42482.348462440001,null,null,null,null,0,0,0,2016,46033]
[null,"BK9087S00065",null,"Primary cycle route","HORNIBROOK HIGHWAY",null,"CONCRETE",172.79386400000001,null,148.52000000000001,25663.344681280003,null,null,null,null,0,0,0,2016,27809]
[null,"BK9087S00078",null,"Primary cycle route","HOUGHTON HIGHWAY",null,"CONCRETE",72.525667999999996,null,148.52000000000001,{"$f":"J1421*H1421","v":10771.512211360001},null,null,null,null,0,{"$f":"IFERROR(R1421/P1421,0)","v":0},0,2016,{"$f":"IFERROR(ROUND((K1421*(1+PPI_Existing)^(YEAR-S1421))+(R1421*((1+LandInd_Existing)^(YEAR-S1421))),0),0)","v":11672}]
[null,"BK9087S00004",null,"Primary cycle route","NINETEENTH AVE",null,"CONCRETE",179.742796,null,148.52000000000001,26695.400061920001,null,null,null,null,0,0,0,2016,28927]
[null,"BK9087S00005",null,"Primary cycle route","NINETEENTH AVE",null,"CONCRETE",308.659852,null,148.52000000000001,45842.161219040005,null,null,null,null,0,0,0,2016,49674]
[null,"BK9087S00032",null,"Primary cycle route","NINETEENTH AVE",null,"CONCRETE",459.60229800000002,null,148.52000000000001,68260.133298960005,null,null,null,null,0,0,0,2016,73966]
[null,"BK9087S00057",null,"Primary cycle route","TWENTY-FIFTH AVE",null,"CONCRETE",144.79465200000001,null,148.52000000000001,21504.901715040003,null,null,null,null,0,0,0,2016,23302]
[null,"BK9105S00007",null,"Secondary cycle route","GOLDEN AVE",null,"CONCRETE",222.51692,null,148.52000000000001,33048.212958399999,null,null,null,null,0,0,0,2016,35811]
[null,"BK9105S00001",null,"Secondary cycle route","MITCHELL PL",null,"CONCRETE",103.82848300000001,null,148.52000000000001,15420.606295160002,null,null,null,null,0,0,0,2016,16710]
[null,"BK9106S00007",null,"Secondary cycle route","BILLABONG PL",null,"CONCRETE",1308.041782,null,148.52000000000001,194270.36546264001,null,null,null,null,0,0,0,2016,210509]
[null,"BK9106S00013",null,"Secondary cycle route","FLINDERS ESP",null,"CONCRETE",211.904595,null,148.52000000000001,31472.070449400002,null,null,null,null,0,0,0,2016,34103]
[null,"BK9106S00012",null,"Secondary cycle route","GREENWAYS ESP",null,"CONCRETE",319.35074700000001,null,148.52000000000001,47429.972944440007,null,null,null,null,0,0,0,2016,51395]
[null,"BK9106S00002",null,"Secondary cycle route","PINEDALE CRES",null,"CONCRETE",976.75089400000002,null,148.52000000000001,145067.04277688,null,null,null,null,0,0,0,2016,157193]
[null,"BK9106S00003",null,"Secondary cycle route","TRALEE PL",null,"CONCRETE",5.7192809999999996,null,148.52000000000001,849.42761412000004,null,null,null,null,0,0,0,2016,920]
[null,"BK9106S00041",null,"Secondary cycle route","VICTORIA CRES",null,"CONCRETE",629.06035199999997,null,148.52000000000001,93428.043479040003,null,null,null,null,0,0,0,2016,101238]
[null,"BK9106S00015",null,"Secondary cycle route","WALLUM DR",null,"CONCRETE",1948.731792,null,148.52000000000001,289425.64574784,null,null,null,null,923.70585200000005,30.545991496002774,28215.5111,2016,344242]
[null,"BK9107S00032",null,"Secondary cycle route","BRIGHTON PDE",null,"CONCRETE",426.551491,null,148.52000000000001,63351.427443320004,null,null,null,null,0,0,0,2016,68647]
[null,"BK9107S00002",null,"Secondary cycle route","FOREST LAKE BLVD",null,"CONCRETE",514.59429299999999,null,148.52000000000001,76427.544396359997,null,null,null,null,0,0,0,2016,82816]
[null,"BK9107S00008",null,"Secondary cycle route","FOREST LAKE BLVD",null,"CONCRETE",37.407648000000002,null,148.52000000000001,5555.7838809600007,null,null,null,null,0,0,0,2016,6020]
[null,"BK9108S00008",null,"Secondary cycle route","CENTENNIAL WAY",null,"CONCRETE",592.94664399999999,null,148.52000000000001,88064.435566879998,null,null,null,null,0,0,0,2016,95426]
[null,"BK9108S00013",null,"Secondary cycle route","CENTENNIAL WAY",null,"CONCRETE",249.57526799999999,null,148.52000000000001,37066.91880336,null,null,null,null,0,0,0,2016,40165]
[null,"BK9108S00007",null,"Secondary cycle route","HAMPSTEAD ST",null,"CONCRETE",155.97750099999999,null,148.52000000000001,23165.778448519999,null,null,null,null,0,0,0,2016,25102]
[null,40000059,null,"FIXED RIVERWALK","RK : CULTURAL CENTRE",null,null,null,null,null,4370561.79,null,null,null,null,0,0,null,2016,4735896]
[null,40042288,null,"FIXED RIVERWALK","RK : BICENTENNIAL BIKEWAY",null,null,null,null,null,7544437.9199999999,null,null,null,null,0,0,null,2016,8175075]
[null,40043023,null,"FIXED RIVERWALK","RK : AMITY HOUSE",null,null,null,null,null,342326.66,null,null,null,null,0,0,null,2016,370942]
[null,40044419,null,"FIXED RIVERWALK","RK : CT WHITE PARK PARK:0680 RIVER TCE PARK",null,null,null,null,null,1203355.52,null,null,null,null,0,0,null,2016,1303944]
[null,40047932,null,"FIXED RIVERWALK","RK : MARINERS REACH",null,null,null,null,null,406374.88,null,null,null,null,0,0,null,2016,440344]
[null,40048078,null,"FIXED RIVERWALK","RK : CUTTERS LANDING NORTH",null,null,null,null,null,3357009.85,null,null,null,null,0,0,null,2016,3637621]
[null,40048356,null,"FIXED RIVERWALK","RK : CUTTERS LANDING SOUTH",null,null,null,null,null,695696.12,null,null,null,null,0,0,null,2016,753849]
[null,40049452,null,"FIXED RIVERWALK","RK : 1 MACQUARIE ST NEWSTEAD",null,null,null,null,null,2159970.81,null,null,null,null,0,0,null,2016,2340522]
[null,40050776,null,"FIXED RIVERWALK","RK : CATALINA",null,null,null,null,null,3482632.69,null,null,null,null,0,0,null,2016,3773745]
[null,40050777,null,"FIXED RIVERWALK","RK : FRESHWATER",null,null,null,null,null,960723.21,null,null,null,null,0,0,null,2016,1041030]
[null,40050779,null,"FIXED RIVERWALK","RK : BOUNDARY ST",null,null,null,null,null,401957.76,null,null,null,null,0,0,null,2016,435557]
[null,40050780,null,"FIXED RIVERWALK","RK : CUSTOM HOUSE",null,null,null,null,null,573341.93999999994,null,null,null,null,0,0,null,2016,621267]
[null,40050781,null,"FIXED RIVERWALK","RK : RIYALA",null,null,null,null,null,1697498.53,null,null,null,null,0,0,null,2016,1839392]
[null,40051678,null,"FIXED RIVERWALK","RK : RIVER PLACE",null,null,null,null,null,819817.14,null,null,null,null,0,0,null,2016,888345]
[null,40051679,null,"FIXED RIVERWALK","RK : ADMIRALTY QUAYS",null,null,null,null,null,1105162.98,null,null,null,null,0,0,null,2016,1197543]
[null,40051680,null,"FIXED RIVERWALK","RK : ADMIRALTY TOWERS I",null,null,null,null,null,1193394.92,null,null,null,null,0,0,null,2016,1293150]
[null,40051681,null,"FIXED RIVERWALK","RK : ADMIRALTY TOWERS II",null,null,null,null,null,1667020.42,null,null,null,null,0,0,null,2016,1806366]
[null,40051682,null,"FIXED RIVERWALK","RK : ALCAN",null,null,null,null,null,530275.04,null,null,null,null,0,0,null,2016,574601]
[null,40051683,null,"FIXED RIVERWALK","RK : 175 EAGLE STREET",null,null,null,null,null,1033605.66,null,null,null,null,0,0,null,2016,1120004]
[null,40051684,null,"FIXED RIVERWALK","RK : RIVERSIDE CENTRE",null,null,null,null,null,1686897.45,null,null,null,null,0,0,null,2016,1827905]
[null,40051685,null,"FIXED RIVERWALK","RK : RIPARIAN PLAZA",null,null,null,null,null,792431.01,null,null,null,null,0,0,null,2016,858670]
[null,40051686,null,"FIXED RIVERWALK","RK : EAGLE ST PIER",null,null,null,null,null,1163910.6499999999,null,null,null,null,0,0,null,2016,1261202]
[null,40051687,null,"FIXED RIVERWALK","RK : STAMFORD PLAZA",null,null,null,null,null,1734668.58,null,null,null,null,0,0,null,2016,1879669]
[null,40052037,null,"FIXED RIVERWALK","RK : CUTTERS LANDING TO POWER HOUSE",null,null,null,null,null,2586093.0499999998,null,null,null,null,0,0,null,2016,2802264]
[null,40052038,null,"FIXED RIVERWALK","RK : MON REVE",null,null,null,null,null,258666.44,null,null,null,null,0,0,null,2016,280288]
[null,40052334,null,"FIXED RIVERWALK","RK : 167 EAGLE STREET",null,null,null,null,null,384289.29,null,null,null,null,0,0,null,2016,416412]
[null,40052335,null,"FIXED RIVERWALK","RK : WATERFRONT PLACE",null,null,null,null,null,1822061.27,null,null,null,null,0,0,null,2016,1974367]
[null,40067028,null,"FLOATING RIVERWALK","RK : MERTHYR RD NEW FARM",null,null,null,null,null,73843930.689999998,null,null,null,null,0,0,null,2016,80016519]
[null,40067029,null,"FLOATING RIVERWALK -  OPENING BRIDGE SECTION","RK : MERTHYR RD NEW FARM",null,null,null,null,null,4394925.79,null,null,null,null,0,0,null,2016,4762296]
[null,null,"BRD-SP-002","Cycle Route (Primary)","Cycle Route (Primary)","Cabbage Tree Creek Bikeway  (Albany Creek Road to Coolabah Crescent Park)",null,null,null,null,268378,null,null,null,null,0,0,19786,2016,312286]
[null,null,"WCL-SP-004","Cycle Route (Secondary)","Cycle Route (Secondary)","Bullockhead Creek Bikeway (Ipswich Motorway ramp to Boundary Road)",null,null,null,null,652613,null,null,null,null,0,0,630986,2016,1392008]
[null,null,"BHI-SP-002","Cycle Route (Secondary)","Cycle Route (Secondary)","South Pine River Bikeway (Wyampa Road to Kluver Street)",null,null,null,null,385470,null,null,null,null,0,0,36775,2016,457605]
[null,null,"HEA-SP-001","Cycle Route (Secondary)","Cycle Route (Secondary)","Heathwood Bikeway (Stapylton Road to Euengella Terrace Park)",null,null,null,null,460744,null,null,null,null,0,0,2058570,2016,2733535]
[null,null,"IND-RW-001","RiverWalk","RiverWalk","Indooroopilly Riverwalk (Witton Road to Witton Barracks)",null,null,null,null,41650673,null,null,null,null,0,0,null,2016,45132238]
[null,null,"BRD-SP-001","Cycle Route (Secondary)","Cycle Route (Secondary)","Cabbage Tree Creek Bikeway  (Kensington Place Park to Albany Creek Road)",null,null,null,null,207675.35060378895,null,null,null,null,0,0,null,2016,225035]
[null,null,"DUR-SP-002","Cycle Route (Secondary)","Cycle Route (Secondary)","Blunder Creek Bikeway (Adeline Street to Messara Circuit)",null,null,null,null,714945.95303117775,null,null,null,null,0,0,null,2016,774708]
[null,null,"KAN-SP-002","Cycle Route (Primary)","Cycle Route (Primary)","Kangaroo Point  Bikeway  (Goodwill Bridge to Thornton Street)",null,null,null,null,1026596.9234254103,null,null,null,null,0,0,null,2016,1112410]
[null,null,"DOO-SP-001","Cycle Route (Secondary)","Cycle Route (Secondary)","Blunder Creek Bikeway (Armisfield Street to Peacock Street)",null,null,null,null,420372.55957637931,null,null,null,null,0,0,null,2016,455511]
[null,null,"KUR-SP-003","Cycle Route (Secondary)","Cycle Route (Secondary)","Kuraby Bikeway (Millers Road to Saint George Street plus links to Pioneer Drive and Edwin Street)",null,null,null,null,2830629.0245151962,null,null,null,null,0,0,null,2016,3067240]
[null,null,"STF-SP-001","Kedron Brook Bikeway (Shand Street Park to Bilston Street Park)","Kedron Brook Bikeway (Shand Street Park to Bilston Street Park)","Kedron Brook Bikeway (Shand Street Park to Bilston Street Park)",null,null,null,null,772976.07885089947,null,null,null,null,0,0,null,2016,837589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T13:T1480)","v":291813148}]

{"sheet":"Exist Trunk Assets - Ferry","index":3,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[10,17,10,18],[7,1,7,2],[10,1,10,5],[10,6,10,7],[10,8,10,12],[10,13,10,16]]}
[]
[null,"Brisbane City Council"]
[null,"Ferry"]
[]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value","Cost Allocation"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hierarchy/Name","Construction Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Construction Cost ($)","Land Location/Type","Size of land (m2)","Land Unit Rate ($/m2)","Land Value","Valuation Year","Replacement Cost"]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered"]
[null,"Apollo Road",null,null,null,"Apollo Rd, Bulimba (CityCat)",null,null,null,null,1750000,null,{"$f":"IF(L14=\"\",1,VLOOKUP(L14,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K14=\"\",\"\",K14*M14)","v":1750000},null,null,null,null,2016,{"$f":"IFERROR(ROUND((N14*(1+PPI_Existing)^(YEAR-S14))+(R14*((1+LandInd_Existing)^(YEAR-S14))),0),0)","v":1896282}]
[null,"Bretts Wharf",null,null,null,"Kingsford Smith Drive, Hamilton (CityCat)",null,null,null,null,6435000,null,1,{"$f":"IF(K15=\"\",\"\",K15*M15)","v":6435000},null,null,null,null,2016,6972899]
[null,"Bulimba",null,null,null,"Oxford St, Bulimba (CityCat & Ferry)",null,null,null,null,7800000,null,1,7800000,null,null,null,null,2016,8451999]
[null,"Teneriffe (new)",null,null,null,"Commercial Rd, Teneriffe (City Cat & Ferry)",null,null,null,null,1111000,null,1,1111000,null,null,null,null,2016,1203868]
[null,"Gardens Point (QUT)",null,null,null,"Alice Street, Brisbane City (CityCat & Ferry)",null,null,null,null,11407500,null,1,11407500,null,null,null,null,2016,12361049]
[null,"Guyatt Park",null,null,null,"Macquarie St, St Lucia (CityCat)",null,null,null,null,2455000,null,1,2455000,null,null,null,null,2016,2660213]
[null,"Hawthorne",null,null,null,"Gordon St, Hawthorne (CityCat)",null,null,null,null,7800000,null,1,7800000,null,null,null,null,2016,8451999]
[null,"Holman Street",null,null,null,"Holman St, Kangaroo Point (Ferry)",null,null,null,null,9360000,null,1,9360000,null,null,null,null,2016,10142399]
[null,"Mowbray Park",null,null,null,"Park Avenue, East Brisbane (CityCat & Ferry)",null,null,null,null,3006000,null,1,3006000,null,null,null,null,2016,3257270]
[null,"New Farm Park",null,null,null,"Brunswick Street, New Farm (CityCat)",null,null,null,null,2767000,null,1,2767000,null,null,null,null,2016,2998293]
[null,"Norman Park",null,null,null,"Wynnum Rd, Norman Park (Ferry only)",null,null,null,null,769000,null,1,769000,null,null,null,null,2016,833280]
[null,"North Quay 1 & 2",null,null,null,"Queens Wharf Rd, North Quay (CityCat & Ferry)",null,null,null,null,11017500,null,1,11017500,null,null,null,null,2016,11938449]
[null,"Regatta",null,null,null,"Coronation Drive, Toowong (CityCat)",null,null,null,null,9067500,null,1,9067500,null,null,null,null,2016,9825449]
[null,"River Plaza (Maritime Museum)",null,null,null,"Dock Street, South Brisbane (Ferry)",null,null,null,null,6142500,null,1,6142500,null,null,null,null,2016,6655949]
[null,"Riverside 1 & 2",null,null,null,"Eagle Street, Brisbane (CityCat)",null,null,null,null,9330000,null,1,9330000,null,null,null,null,2016,10109891]
[null,"South Bank 1 & 2",null,null,null,"Southbank Parklands (City Cat)",null,null,null,null,2598000,null,1,2598000,null,null,null,null,2016,2815166]
[null,"Sydney Street",null,null,null,"Sydney Street, New Farm (CityCat & Ferry)",null,null,null,null,9262500,null,1,9262500,null,null,null,null,2016,10036749]
[null,"Thornton Street",null,null,null,"Thornton Street, Kangaroo Point (Ferry)",null,null,null,null,1010000,null,1,1010000,null,null,null,null,2016,1094426]
[null,"The University of Queensland",null,null,null,"Sir William Macgregor Drive, St Lucia (CityCat)",null,null,null,null,12090000,null,1,12090000,null,null,null,null,2016,13100599]
[null,"West End ",null,null,null,"Hoogley Street, West End (CityCat)",null,null,null,null,4777000,null,1,4777000,null,null,null,null,2016,5176308]
[null,"Dockside*",null,null,null,"Ferry Street, Kangaroo Point (Ferry)",null,null,null,null,691000,null,1,691000,null,null,null,null,2016,748760]
[null,"Eagle Street",null,null,null,"Eagle Street, Brisbane City (Ferry)",null,null,null,null,696000,null,1,696000,null,null,null,null,2016,754178]
[null,"South Bank 3",null,null,null,"Southbank Parklands (Ferry)",null,null,null,null,1156000,null,1,1156000,null,null,null,null,2016,1252630]
[null,"Northshore Hamilton",null,null,null,"Macarthur Ave, Hamilton (CityCat)",null,null,null,null,4712000,null,1,4712000,null,null,null,null,2016,5105874]
[null,"Marine Straddle Carrier",null,null,null,"Rivergate Marina, Rivergate Pl, Murrarie",null,null,null,null,367000,null,1,367000,null,null,null,null,2016,397677]
[null,"Milton Ferry Terminal (18/1/15)",null,null,null,"Coronation Drive, Milton",null,null,null,null,8875000,null,1,8875000,null,null,null,null,2016,9616858]
[null,"SLU-FT-002",null,null,null,"Guyatt Park Ferry terminal",null,null,null,null,7875000,null,1,11192403,null,null,null,null,2016,12127972]
[null,"SBR-FT-003",null,null,null,"South Bank 3 Ferry terminal",null,null,null,null,8100000,null,1,11512186,null,null,null,null,2016,12474486]
[null,"NWF-FT-002",null,null,null,"New Farm Park Ferry terminal",null,null,null,null,7440000,null,1,10574156,null,null,null,null,2016,11458046]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K14:K39)","v":136452500},null,null,{"$f":"SUM(N14:N39)","v":136452500},null,null,null,null,null,{"$f":"SUM(T14:T42)","v":183919018}]

{"sheet":"Future Trunk Assets - Pathway","index":4,"n_rows":103,"n_cols":35,"rows_kept":103,"cut":false,"hidden":false,"merged":[[5,1,5,2],[12,33,12,34],[13,33,13,34],[7,4,7,22],[8,4,8,22],[7,1,7,3],[13,22,13,32],[12,31,12,32],[10,1,10,2],[13,1,13,5],[13,6,13,8],[13,9,13,12],[13,13,13,21]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
[null,"Pathway"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets - Pathway"]
[]
[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 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 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%.\n5. Total embellishment cost is the sum of direct embellishment cost, indirect embellishment cost, project cost and construction contingency cost. \n\n"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,null,null,null,null,null,"Citywide"]
[null,"Asset ID","LGIP ID","Project Type","Service Catchment","Description","Unit Rate Type (*)","Length (m)","Hierarchy/Name","Land Location/Type","Size of Land (m2)","Land Unit Rate ($/m2)","Land Value","Construction Unit Rate ($/m)","Direct Construction Cost","Valuation Year","Base Est Escalation","Site/Condition","Project Owners Cost (23% Direct Construction Cost)($)","Construction Contingency Rate %","Construction Contingency Cost ($)","Grants and Subsidies ($)","Year of Provision","Escalation","Total Construction Cost ($)","Spare Capacity (%)","Share of the total Cost with the same year of provision %","Terminal Value Analysis","Terminal Value Adjustment (%)","Establishment Cost","Establishment Cost (Escalated)","Net Present Value of Establishment Cost","NPV Establishment Cost after Terminal Value Adjustment","Cost Allocation","Cost Allocation for Service Cost Schedule"]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null,"Applicable to project year of provision at 2029 or 2034",null,null," % of cost which is relevant for Summary Cost Calculation",null,"Gross cost (used for CF forecasts)","Adjusted Current Day Value ","For Summary Cost Calculation"]
[null,"APT153","ALB-SB-001","Cycle Route (Secondary)","Citywide","Grafton Street to Hudson Road (QR railway overpass)",null,178,"Cycle Route (Secondary)",null,1114,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":474.28725314183123},528356,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":12812},2280536,2021,0.01,null,{"$f":"ROUND((O17)*23%,0)","v":524523},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((O17+S17)*T17,0)","v":420759},0,2029,{"$f":"(1+PPI)^(W17-YEAR)","v":1.1552634751694639},{"$f":"ROUND(U17+S17+O17,0)","v":3225818},{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.191385412812628E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y17+M17-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":3754174},{"$f":"IFERROR(ROUND((Y17*X17+(M17*((1+Landind)^(W17-YEAR)))),0),0)","v":4346266},{"$f":"ROUND((AE17*(1/(1+WACC))^(W17-YEAR)),0)","v":2745494},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2745494},{"$f":"AF17","v":2745494},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2745494}]
[null,"APT153","ALB-SP-004","Cycle Route (Secondary)","Citywide","Albion Bikeway (Cooksley Street to Crosby Park)",null,171,"Cycle Route (Secondary)",null,1193,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":636.68818105616094},759569,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61403508771934},139470,2021,0.01,null,32078,7.4999999999999997E-2,12866,0,2024,{"$f":"(1+PPI)^(W18-YEAR)","v":1.0556146069383956},184414,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y18+M18-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":943983},1000996,842600,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":842600},842600,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":842600}]
[null,"APT92, APT91","BRD-SP-003","Cycle Route (Secondary)","Citywide","Cabbage Tree Creek Bikeway  (Terraldon Place to Albany Creek Road)",null,123,"Cycle Route (Secondary)",null,568,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.9031690140845079},5625,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.6178861788618},100321,2021,0.01,null,23074,0.15,18509,0,2029,1.1552634751694639,141904,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":4.6745978031577395E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y19+M19-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":147529},170533,107724,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":107724},107724,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":107724}]
[null,"APT71","BRD-SP-004","Cycle Route (Secondary)","Citywide","Priestly Road Bikeway (Tiverton Place to Camelot Place)",null,325,"Cycle Route (Secondary)",null,2032,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":14.360236220472441},29180,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04307692307691},239214,2021,0.01,null,55019,0.15,44135,0,2029,1.1552634751694639,338368,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.1653341331985428E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y20+M20-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":367548},425123,268546,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":268546},268546,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":268546}]
[null,"APT71","BRD-SP-005","Cycle Route (Secondary)","Citywide","Bridgeman Downs Bikeway (Neville Road to Bridgeman Road)",null,532,"Cycle Route (Secondary)",null,3348,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":62.57437275985663},209499,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04323308270682},391575,2021,0.01,null,90062,0.15,72246,0,2029,1.1552634751694639,553883,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.4274633896725272E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y21+M21-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":763382},885558,559398,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":559398},559398,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":559398}]
[null,"APT72, APT71","BRD-SP-006","Cycle Route (Secondary)","Citywide","Bridgeman Downs Bikeway (Bridgeman Road to Retreat Street)",null,439,"Cycle Route (Secondary)",null,2762,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":118.38703837798697},326985,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04328018223237},323123,2021,0.01,null,74318,0.15,59616,0,2029,1.1552634751694639,457057,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.4985040497255287E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y22+M22-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":784042},911473,575769,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":575769},575769,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":575769}]
[null,"APT174","BUL-RW-004","RiverWalk","Citywide","Morningside Riverwalk (Apollo Road to Taylor Street)",null,762,"RiverWalk",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":3003},2288286,2021,0.01,null,526306,7.4999999999999997E-2,211094,0,2024,1.0556146069383956,3025686,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y23+M23-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":3025686},3193958,2688551,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2688551},2688551,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2688551}]
[null,"APT174, APT154, APT153","BUL-RW-005","RiverWalk","Citywide","Bulimba Riverwalk (Riverside of 1-5 McConnell Street, and 3-69 Byron Street, Bulimba)",null,431,"RiverWalk",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":3003},1294293,2021,0.01,null,297687,7.4999999999999997E-2,119399,0,2024,1.0556146069383956,1711379,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y24+M24-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1711379},1806557,1520690,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1520690},1520690,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1520690}]
[null,"APT215, APT195","CAR-SP-002","Cycle Route (Secondary)","Citywide","Carina Bikeway (Fursden Road to Meadowlands Road)",null,836,"Cycle Route (Secondary)",null,5354,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":222.60197982816587},1191811,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04306220095691},615332,2021,0.01,null,141526,0.15,113529,0,2029,1.1552634751694639,870387,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":6.5874362464210297E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y25+M25-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2062198},2403148,1518045,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1518045},1518045,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1518045}]
[null,"APT92","CDE-SP-001","Cycle Route (Secondary)","Citywide","Cabbage Tree Creek Bikeway (Coonawarra Drive to Kentia Street Park)",null,66,"Cycle Route (Secondary)",null,468,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.1666666666666661},4290,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":994.65151515151513},65647,2021,0.01,null,15099,7.4999999999999997E-2,6056,0,2024,1.0556146069383956,86802,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y26+M26-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":91092},96184,80964,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":80964},80964,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":80964}]
[null,"APT92","CDE-SP-002","Cycle Route (Secondary)","Citywide","Cabbage Tree Creek Bikeway (Kentia Street Park to Kensington Place Park)",null,190,"Cycle Route (Secondary)",null,1205,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":4.6448132780082991},5597,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61578947368423},154967,2021,0.01,null,35642,7.4999999999999997E-2,14296,0,2024,1.0556146069383956,204905,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y27+M27-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":210502},222242,187075,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":187075},187075,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":187075}]
[null,"APT235","CDL-SP-010","Cycle Route (Secondary)","Citywide","Bulimba Creek Bikeway (Scrub Road to Eromanga Street Park)",null,442,"Cycle Route (Secondary)",null,3115,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":254.3370786516854},792260,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04298642533934},325331,2021,0.01,null,74826,0.15,60024,0,2029,1.1552634751694639,460181,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":4.0040401050323859E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y28+M28-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1252441},1460704,922713,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":922713},922713,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":922713}]
[null,"APT235","CDL-SP-011","Cycle Route (Primary)","Citywide","Creek Road (Murarrie to Mount Gravatt)",null,858,"Cycle Route (Primary)",null,6048,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":16.602182539682541},100410,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04312354312356},631525,2021,0.01,null,145251,0.2,155355,0,2034,1.2643190879401258,932131,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.22202270660335455},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":0.66039928846191542},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":0.66039928846191542},{"$f":"ROUND(Y29+M29-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1032541},1308587,620329,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":409664.8302122915},620329,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":409664.8302122915}]
[null,"APT112","CHE-SP-010","Cycle Route (Primary)","Citywide","Downfall Creek Bikeway (Gympie Road Underpass)",null,145,"Cycle Route (Primary)",null,736,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":1.3451086956521738},990,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.6137931034483},118264,2021,0.01,null,27201,0.2,29093,0,2034,1.2643190879401258,174558,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":3.7662281419146605E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y30+M30-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":175548},221980,105228,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":105228},105228,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":105228}]
[null,"APT112","CHE-SP-011","Cycle Route (Primary)","Citywide","Downfall Creek West (Hamilton Road to Beneke Street)",null,387,"Cycle Route (Primary)",null,2729,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.0439276485788},284849,2021,0.01,null,65515,0.15,52555,0,2029,1.1552634751694639,402919,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.2759546515585156E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y31+M31-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":402919},465478,294038,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":294038},294038,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":294038}]
[null,"APT270","DAR-SP-004","Cycle Route (Secondary)","Citywide","Oxley Bikeway (Harcourt Road to Englefield Road (southern side of railway line)",null,789,"Cycle Route (Secondary)",null,5255,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":72.447383444338726},380711,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04309252218002},580738,2021,0.01,null,133570,7.4999999999999997E-2,53573,0,2024,1.0556146069383956,767881,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y32+M32-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1148592},1214733,1022516,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1022516},1022516,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1022516}]
[null,"APT270","DAR-SP-006","Cycle Route (Primary)","Citywide","CBD - Ipswich Road bikeway (Centenary Motorway connection)",null,706,"Cycle Route (Primary)",null,1,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":563},563,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04249291784697},519646,2021,0.01,null,119519,0.15,95875,0,2029,1.1552634751694639,735040,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.3295139804295761E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y33+M33-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":735603},849825,536826,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":536826},536826,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":536826}]
[null,"APT213","EAB-SP-001","Cycle Route (Secondary)","Citywide","Kingfisher Creek Bikeway (Withington Street to Caswell Street)",null,471,"Cycle Route (Secondary)",null,1992,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":612.23895582329317},1219580,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04246284501062},346676,2021,0.01,null,79735,0.15,63962,0,2029,1.1552634751694639,490373,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":5.4732855830975802E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y34+M34-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1709953},1996696,1261294,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1261294},1261294,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1261294}]
[null,"APT154, APT155","EAF-SP-003","Cycle Route (Secondary)","Citywide","Kingsford Smith Drive Bikeway (Schneider Road to Viola Place)",null,466,"Cycle Route (Secondary)",null,3086,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":402.65132858068699},1242582,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.0429184549356},342996,2021,0.01,null,78889,7.4999999999999997E-2,31641,0,2024,1.0556146069383956,453526,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y35+M35-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1696108},1797820,1513336,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1513336},1513336,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1513336}]
[null,"APT310","ELG-SP-002","Cycle Route (Secondary)","Citywide","Bullockhead Creek Bikeway (Waterford Road to Roxwell Street  - along eastern side of creek)",null,1383,"Cycle Route (Secondary)",null,9521,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.9678605188530618},94904,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04338394793922},1017948,2021,0.01,null,234128,7.4999999999999997E-2,93906,0,2024,1.0556146069383956,1345982,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y36+M36-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1440886},1521584,1280811,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1280811},1280811,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1280811}]
[null,"APT310","ELG-SP-003","Cycle Route (Secondary)","Citywide","Ellen Grove to Forest Lake Bikeway (Woogaroo Street to Lovat Street)",null,440,"Cycle Route (Secondary)",null,2755,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":118.35970961887477},326081,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04318181818178},323859,2021,0.01,null,74488,7.4999999999999997E-2,29876,0,2024,1.0556146069383956,428223,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y37+M37-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":754304},798192,671887,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":671887},671887,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":671887}]
[null,"APT310","ELG-SP-004","Cycle Route (Secondary)","Citywide","Ellen Grove to Forest Lake Bikeway (Lovat Street to Bagnall Street)",null,440,"Cycle Route (Secondary)",null,2751,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":75.2631770265358},207049,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04318181818178},323859,2021,0.01,null,74488,7.4999999999999997E-2,29876,0,2024,1.0556146069383956,428223,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y38+M38-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":635272},671833,565523,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":565523},565523,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":565523}]
[null,"APT310","ELG-SP-005","Cycle Route (Secondary)","Citywide","Ellen Grove to Forest Lake Bikeway (Bagnall Street to Considine Street)",null,447,"Cycle Route (Secondary)",null,2792,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":10.113180515759312},28236,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04250559284117},329011,2021,0.01,null,75673,0.2,80937,0,2034,1.2643190879401258,485621,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.11037767149405384},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y39+M39-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":513857},650558,308394,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":308394},308394,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":308394}]
[null,"APT131","ENG-SB-001","Cycle Route (Secondary)","Citywide","Kedron Brook Bikeway (Enoggera Memorial Park to northern side of creek)",null,79,"Cycle Route (Secondary)",null,430,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":6.7255813953488373},2892,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":12812},1012148,2021,0.01,null,232794,7.4999999999999997E-2,93371,0,2024,1.0556146069383956,1338313,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y40+M40-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1341205},1415813,1191777,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1191777},1191777,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1191777}]
[null,"APT129","FGR-SP-006","Cycle Route (Secondary)","Citywide","Cedar Creek Bikeway (Keperra Picnic Ground Park to Nelson Place Park)",null,811,"Cycle Route (Secondary)",null,4992,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":93.536258012820511},466933,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04315659679412},596931,2021,0.01,null,137294,0.15,110134,0,2029,1.1552634751694639,844359,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":4.1748700888028642E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y41+M41-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1311292},1523024,962080,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":962080},962080,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":962080}]
[null,"APT310","FLK-SP-002","Cycle Route (Secondary)","Citywide","Bullockhead Creek Bikeway (Lilydale Place to Waterford Road)",null,964,"Cycle Route (Secondary)",null,2747,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.7291590826356025},26726,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04356846473024},709546,2021,0.01,null,163196,0.15,130911,0,2029,1.1552634751694639,1003653,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":3.2642556248029739E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y42+M42-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1030379},1190825,752233,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":752233},752233,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":752233}]
[null,"APT131","GTN-SP-003","Cycle Route (Secondary)","Citywide","Gaythorne Bikeway (QR Railway parallel to Bellevue Ave)",null,270,"Cycle Route (Secondary)",null,1060,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04444444444448},198732,2021,0.01,null,45708,0.15,36666,0,2029,1.1552634751694639,281106,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":8.9019748852194958E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y43+M43-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":281106},324751,205142,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":205142},205142,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":205142}]
[null,"APT131","GTN-SP-004","Cycle Route (Secondary)","Citywide","Gaythorne Bikeway (parallel to QR Railway between Bellevue Avenue to Prospect Road)",null,358,"Cycle Route (Secondary)",null,2227,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":752.90435563538392},1676718,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04189944134077},263503,2021,0.01,null,60606,7.4999999999999997E-2,24308,0,2024,1.0556146069383956,348417,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y44+M44-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2025135},2147726,1807873,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1807873},1807873,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1807873}]
[null,"APT152","HER-SP-001","Cycle Route (Secondary)","Citywide","Enoggera Creek Bikeway (Clyde Road to Gould Road Park)",null,621,"Cycle Route (Secondary)",null,4401,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":2.3951374687571008},10541,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},457083,2021,0.01,null,105129,0.15,84332,0,2029,1.1552634751694639,646544,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.0813424974150288E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y45+M45-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":657085},759290,479636,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":479636},479636,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":479636}]
[null,"APT233","HPW-SP-004","Cycle Route (Secondary)","Citywide","Glindemann Creek Bikeway (Birdwood Road Park to Joachim Street Park)",null,653,"Cycle Route (Secondary)",null,4414,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":2.4544630720434979},10834,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04287901990813},480636,2021,0.01,null,110546,7.4999999999999997E-2,44339,0,2024,1.0556146069383956,635521,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y46+M46-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":646355},682366,574389,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":574389},574389,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":574389}]
[null,"APT193","KAN-GB-001","Green Bridge","Citywide","Kangaroo Point Green Bridge",null,410,"Green Bridge",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":244124.32439024391},100090973,2021,0.01,null,23020924,7.4999999999999997E-2,9233392,0,2024,1.0556146069383956,132345289,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y47+M47-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":132345289},139705620,117598822,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":117598822},117598822,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":117598822}]
[null,"APT193","KAN-RW-004","RiverWalk","Citywide","Kangaroo Point Riverwalk (Dockside Ferry Terminal to Mowbray Park)",null,765,"RiverWalk",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":55805},42690825,2021,0.01,null,9818890,0.15,7876457,20000000,2029,1.1552634751694639,60386172,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.1912293628965468},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y48+M48-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":40386172},69761939,44067945,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":44067945},44067945,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":44067945}]
[null,"APT193, APT192","KAN-SP-004","Cycle Route (Primary)","Citywide","Kangaroo Point  Bikeway  (Veloway 1 Cycleway to Thornton Street)",null,1679,"Cycle Route (Primary)",null,10179,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":43.272325375773654},440469,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04288266825495},1235816,2021,0.01,null,{"$f":"ROUND((O49)*23%,0)","v":284238},{"$f":"IF(W49=\"\",\"\",IF(W49<=YEAR+5,0.075,IF(AND(W49>YEAR+5,W49<=YEAR+10),0.15,IF(AND(W49>YEAR+10,W49<=YEAR+20),0.2,IF(W49>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((O49+S49)*T49,0)","v":228008},0,2029,{"$f":"(1+PPI)^(W49-YEAR)","v":1.1552634751694639},{"$f":"ROUND(U49+S49+O49,0)","v":1748062},{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":6.9516221480121453E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y49+M49-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2188531},{"$f":"IFERROR(ROUND((Y49*X49+(M49*((1+Landind)^(W49-YEAR)))),0),0)","v":2536005},{"$f":"ROUND((AE49*(1/(1+WACC))^(W49-YEAR)),0)","v":1601970},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1601970},{"$f":"AF49","v":1601970},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1601970}]
[null,"APT111","MDW-SP-002","Cycle Route (Secondary)","Citywide","Cabbage Tree Creek Bikeway (Hamilton Road to Old Northern Road)",null,411,"Cycle Route (Secondary)",null,2824,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":10.077549575070822},28459,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.043795620438},302514,2021,0.01,null,69578,7.4999999999999997E-2,27907,0,2024,1.0556146069383956,399999,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y50+M50-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":428458},452456,380860,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":380860},380860,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":380860}]
[null,"APT235","MGE-SP-001","Cycle Route (Secondary)","Citywide","Salvin Creek Bikeway (Creek Road to Pine Mountain Road)",null,266,"Cycle Route (Secondary)",null,1885,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":57.812201591511936},108976,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04135338345861},195787,2021,0.01,null,45031,0.15,36123,0,2029,1.1552634751694639,276941,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.2273184217696182E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y51+M51-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":385917},447735,282830,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":282830},282830,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":282830}]
[null,"APT130","MIT-SP-003","Cycle Route (Secondary)","Citywide","Kedron Brook Bikeway (Cribb Avenue to Oxford Grove Park)",null,171,"Cycle Route (Secondary)",null,1121,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.1115075825156104},10214,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61403508771934},139470,2021,0.01,null,32078,7.4999999999999997E-2,12866,0,2024,1.0556146069383956,184414,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y52+M52-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":194628},205513,172993,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":172993},172993,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":172993}]
[null,"APT131","MIT-SP-008","Cycle Route (Secondary)","Citywide","Kedron Brook South near Brookside centre (Northmore Street to Burwood Road)",null,489,"Cycle Route (Secondary)",null,3076,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":14.519180754226268},44661,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04294478527606},359925,2021,0.01,null,82783,0.15,66406,0,2029,1.1552634751694639,509114,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.7558121574726907E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y53+M53-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":553775},640534,404619,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":404619},404619,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":404619}]
[null,"APT131","MIT-SP-009","Cycle Route (Secondary)","Citywide","Mitchelton Bikeway (parallel to QR Railway between Prospect Road and Osborne Road)",null,427,"Cycle Route (Secondary)",null,2660,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":125.23345864661654},333121,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04215456674478},314290,2021,0.01,null,72287,0.2,77315,0,2034,1.2643190879401258,463892,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.17272831066979863},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y54+M54-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":797013},1018050,482601,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":482601},482601,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":482601}]
[null,"APT131, APT130","MIT-SP-010","Cycle Route (Primary)","Citywide","Kedron Brook Bikeway (Cribb Av to Lansvale St)",null,1046,"Cycle Route (Primary)",null,6644,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":10.627483443708609},70609,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04302103250473},769901,2021,0.01,null,{"$f":"ROUND((O55)*23%,0)","v":177077},{"$f":"IF(W55=\"\",\"\",IF(W55<=YEAR+5,0.075,IF(AND(W55>YEAR+5,W55<=YEAR+10),0.15,IF(AND(W55>YEAR+10,W55<=YEAR+20),0.2,IF(W55>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((O55+S55)*T55,0)","v":142047},0,2029,{"$f":"(1+PPI)^(W55-YEAR)","v":1.1552634751694639},{"$f":"ROUND(U55+S55+O55,0)","v":1089025},{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":3.6756717838015091E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y55+M55-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1159634},{"$f":"IFERROR(ROUND((Y55*X55+(M55*((1+Landind)^(W55-YEAR)))),0),0)","v":1340913},{"$f":"ROUND((AE55*(1/(1+WACC))^(W55-YEAR)),0)","v":847042},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":847042},{"$f":"AF55","v":847042},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":847042}]
[null,"APT252","MKA-SP-003","Cycle Route (Secondary)","Citywide","Rocky Water Holes Creek Bikeway (Muriel Avenue to John Bright Street)",null,480,"Cycle Route (Secondary)",null,1832,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":1.5807860262008733},2896,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04375000000005},353301,2021,0.01,null,81259,0.15,65184,0,2029,1.1552634751694639,499744,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.5918861924026164E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y56+M56-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":502640},580732,366843,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":366843},366843,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":366843}]
[null,"APT252","MKA-SP-005","Cycle Route (Secondary)","Citywide","Rocky Water Holes Creek Bikeway (Gladstone Street to Beaudesert Road)",null,89,"Cycle Route (Secondary)",null,480,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":14.379166666666666},6902,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":994.65168539325839},88524,2021,0.01,null,20361,0.15,16333,0,2029,1.1552634751694639,125218,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":4.1872374384547526E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y57+M57-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":132120},152754,96493,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":96493},96493,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":96493}]
[null,"APT174","MOR-RW-001","RiverWalk","Citywide","Morningside Riverwalk (Taylor Street to Colmslie Recreation Reserve)",null,1672,"RiverWalk",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":9003},15053016,2021,0.01,null,3462194,0.15,2777282,0,2029,1.1552634751694639,21292492,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":6.7428508712780472E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y58+M58-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":21292492},24598438,15538596,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":15538596},15538596,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":15538596}]
[null,"APT174","MOR-RW-002","RiverWalk","Citywide","Morningside Riverwalk (Colmslie Recreation Reserve to Colmslie Beach Reserve)",null,636,"RiverWalk",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":3003},1909908,2021,0.01,null,439279,0.15,352378,0,2029,1.1552634751694639,2701565,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":8.5552464740317295E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y59+M59-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2701565},3121019,1971518,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1971518},1971518,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1971518}]
[null,"APT174","MOR-SP-001","Cycle Route (Secondary)","Citywide","Perrin Creek Bikeway (Algoori Street to Beelarong Street)",null,322,"Cycle Route (Secondary)",null,1707,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.9888693614528421},17051,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},237006,2021,0.01,null,54511,0.15,43728,0,2029,1.1552634751694639,335245,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.1164548958375381E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y60+M60-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":352296},407292,257282,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":257282},257282,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":257282}]
[null,"APT174","MOR-SP-004","Cycle Route (Secondary)","Citywide","Perrin Creek Bikeway (Algoori Street to Baringa Street)",null,213,"Cycle Route (Secondary)",null,1434,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":128.38075313807531},184098,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61502347417843},173726,2021,0.01,null,39957,0.15,32052,0,2029,1.1552634751694639,245735,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.3699768848593758E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y61+M61-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":429833},499778,315705,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":315705},315705,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":315705}]
[null,"APT175","MUR-SP-006","Cycle Route (Secondary)","Citywide","Junction Road bikeway (Colmslie Road to Metroplex Avenue)",null,668,"Cycle Route (Secondary)",null,4188,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":150.07163323782234},628500,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04341317365265},491677,2021,0.01,null,113086,0.2,120953,0,2034,1.2643190879401258,725716,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.29381540156385727},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":0.66039928846191542},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":0.66039928846191542},{"$f":"ROUND(Y62+M62-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1354216},1731728,820917,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":542133.00268629019},820917,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":542133.00268629019}]
[null,"APT114","NOG-SP-003","Cycle Route (Secondary)","Citywide","Acacia Avenue - Railway Parade Bikeway (Holland Street to Acacia Avenue along QR Railway)",null,499,"Cycle Route (Secondary)",null,3028,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":915.50792602377805},2772158,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04408817635272},367286,2021,0.01,null,84476,0.15,67764,0,2029,1.1552634751694639,519526,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.0556426848597873E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y63+M63-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":3291684},3851065,2432681,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2432681},2432681,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2432681}]
[null,"APT153","NWS-GB-001","Green Bridge","Citywide","Breakfast Creek Green Bridge",null,123,"Green Bridge",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":144819.49593495936},17812798,2021,0.01,null,4096944,7.4999999999999997E-2,1643231,0,2024,1.0556146069383956,23552973,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y64+M64-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":23552973},24862862,20928602,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":20928602},20928602,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":20928602}]
[null,"APT270","OXY-SP-001","Cycle Route (Secondary)","Citywide","Oxley Bikeway (Englefield Road to Douglas Street - southern side of railway line)",null,689,"Cycle Route (Secondary)",null,4683,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":2.82660687593423},13237,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04354136429606},507134,2021,0.01,null,116641,0.15,93566,0,2029,1.1552634751694639,717341,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.3142088428077488E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y65+M65-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":730578},844241,533299,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":533299},533299,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":533299}]
[null,"APT251, APT270, APT271","OXY-SP-002","Cycle Route (Secondary)","Citywide","Oxley Bikeway (Douglas Street to Oxley Station Road - southern side of railway line)",null,687,"Cycle Route (Secondary)",null,4659,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":28.982399656578664},135029,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04366812227079},505662,2021,0.01,null,116302,0.15,93295,0,2029,1.1552634751694639,715259,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.6991198187628698E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y66+M66-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":850288},984659,622000,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":622000},622000,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":622000}]
[null,"APT251, APT271","OXY-SP-009","Cycle Route (Secondary)","Citywide","Oxley Greenway (Cliveden Avenue - Kendall Street)",null,1587,"Cycle Route (Secondary)",null,8986,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":2.9647229022924551},26641,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04284814114681},1168100,2021,0.01,null,268663,0.15,215514,0,2029,1.1552634751694639,1652277,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":5.3180254416256888E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y67+M67-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1678918},1940057,1225515,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1225515},1225515,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1225515}]
[null,"APT312","PAL-SP-001","Cycle Route (Secondary)","Citywide","Pallara Bikeway (Sweets Road to Vied Road)",null,441,"Cycle Route (Secondary)",null,2821,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":21.565402339595888},60836,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04308390022675},324595,2021,0.01,null,74657,7.4999999999999997E-2,29944,0,2024,1.0556146069383956,429196,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y68+M68-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":490032},517646,435735,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":435735},435735,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":435735}]
[null,"APT312","PAL-SP-002","Cycle Route (Secondary)","Citywide","Pallara Bikeway (Kraft Road to Sweets Road)",null,426,"Cycle Route (Secondary)",null,3021,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":12.767295597484276},38570,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04225352112678},313554,2021,0.01,null,72117,7.4999999999999997E-2,28925,0,2024,1.0556146069383956,414596,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y69+M69-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":453166},478598,402865,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":402865},402865,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":402865}]
[null,"APT312","PAL-SP-003","Cycle Route (Secondary)","Citywide","Pallara Bikeway (Kraft Road to Laxton Road)",null,454,"Cycle Route (Secondary)",null,2840,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04405286343615},334164,2021,0.01,null,76858,7.4999999999999997E-2,30827,0,2024,1.0556146069383956,441849,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y70+M70-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":441849},466422,392616,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":392616},392616,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":392616}]
[null,"APT312, APT311","PAL-SP-004","Cycle Route (Secondary)","Citywide","Pallara Bikeway (Laxton Road to Van Dieren Road)",null,454,"Cycle Route (Secondary)",null,2840,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04405286343615},334164,2021,0.01,null,76858,7.4999999999999997E-2,30827,0,2024,1.0556146069383956,441849,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y71+M71-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":441849},466422,392616,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":392616},392616,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":392616}]
[null,"APT331, APT311","PAL-SP-005","Cycle Route (Secondary)","Citywide","Pallara Bikeway (Van Dieren Road to Devries Road)",null,453,"Cycle Route (Secondary)",null,2832,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04415011037531},333428,2021,0.01,null,76688,7.4999999999999997E-2,30759,0,2024,1.0556146069383956,440875,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y72+M72-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":440875},465394,391751,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":391751},391751,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":391751}]
[null,"APT311","PAL-SP-007","Cycle Route (Secondary)","Citywide","Blunder Creek Bikeway (Blunder Road to Ritchie Road)",null,441,"Cycle Route (Secondary)",null,6249,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":11.769243078892623},73546,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04308390022675},324595,2021,0.01,null,74657,7.4999999999999997E-2,29944,0,2024,1.0556146069383956,429196,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y73+M73-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":502742},531139,447092,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":447092},447092,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":447092}]
[null,"APT155, APT175, APT174","PIN-SP-001","Cycle Route (Primary)","Citywide","Northshore Hamilton",null,2334,"Cycle Route (Primary)",null,11855,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":149.19687895402782},1768729,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04327335047128},1717925,2021,0.01,null,395123,0.15,316957,0,2029,1.1552634751694639,2430005,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.338092121688437E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y74+M74-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":4198734},4881463,3083573,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":3083573},3083573,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":3083573}]
[null,"APT290","RIC-SP-012","Cycle Route (Secondary)","Citywide","Richlands Bikeway (Teraba Street to Bendara Street)",null,483,"Cycle Route (Secondary)",null,3023,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":246.54912338736355},745318,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},355509,2021,0.01,null,81767,0.15,65591,0,2029,1.1552634751694639,502867,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":3.9883183830012317E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y75+M75-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1248185},1454969,919090,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":919090},919090,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":919090}]
[null,"APT275","ROC-SP-002","Cycle Route (Primary)","Citywide","Rochedale Bikeway (Cooper Crescent to Prebble Street plus link to Gardner Road)",null,437,"Cycle Route (Primary)",null,2695,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":3.8541743970315401},10387,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},321651,2021,0.01,null,73980,7.4999999999999997E-2,29672,0,2024,1.0556146069383956,425303,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y76+M76-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":435690},459982,387195,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":387195},387195,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":387195}]
[null,"APT276, APT275","ROC-SP-017","Cycle Route (Secondary)","Citywide","Prebble Street extension (Priestdale Road to Underwood Road)",null,1173,"Cycle Route (Secondary)",null,7342,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":206.94946880958867},1519423,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},863379,2021,0.01,null,198577,0.15,159293,0,2029,1.1552634751694639,1221249,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":8.7516616836083583E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y77+M77-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2740672},3192673,2016781,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2016781},2016781,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2016781}]
[null,"APT251","ROK-SP-005","Cycle Route (Secondary)","Citywide","Oxley Greenway (Sherwood Road - Pony Club)",null,3432,"Cycle Route (Secondary)",null,21424,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":10.232776325616131},219227,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04312354312356},2526100,2021,0.01,null,581003,0.15,466065,0,2029,1.1552634751694639,3573168,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.2020126546713906E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y78+M78-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":3792395},4385035,2769984,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2769984},2769984,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2769984}]
[null,"APT271","ROK-SP-006","Cycle Route (Secondary)","Citywide","Oxley Greenway (Kendall Street - Ipswich Motorway)",null,1096,"Cycle Route (Secondary)",null,6655,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":3.0115702479338844},20042,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04288321167883},806703,2021,0.01,null,185542,0.15,148837,0,2029,1.1552634751694639,1141082,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":3.6779716768946674E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y79+M79-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1161124},1341753,847572,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":847572},847572,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":847572}]
[null,"APT252","ROK-SP-007","Cycle Route (Secondary)","Citywide","Rocky Water Holes Creek Bikeway (connection to Rocklea Station)",null,232,"Cycle Route (Secondary)",null,756,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":18.936507936507937},14316,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61637931034488},189223,2021,0.01,null,{"$f":"ROUND((O80)*23%,0)","v":43521},{"$f":"IF(W80=\"\",\"\",IF(W80<=YEAR+5,0.075,IF(AND(W80>YEAR+5,W80<=YEAR+10),0.15,IF(AND(W80>YEAR+10,W80<=YEAR+20),0.2,IF(W80>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((O80+S80)*T80,0)","v":34912},0,2029,{"$f":"(1+PPI)^(W80-YEAR)","v":1.1552634751694639},{"$f":"ROUND(U80+S80+O80,0)","v":267656},{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":8.9362563105703421E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y80+M80-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":281972},{"$f":"IFERROR(ROUND((Y80*X80+(M80*((1+Landind)^(W80-YEAR)))),0),0)","v":326001},{"$f":"ROUND((AE80*(1/(1+WACC))^(W80-YEAR)),0)","v":205932},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":205932},{"$f":"AF80","v":205932},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":205932}]
[null,"APT294","RUN-SP-002","Cycle Route (Primary)","Citywide","Runcorn Bikeway (Glenefer Street to Beenleigh Road)",null,736,"Cycle Route (Primary)",null,5608,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":4.3667974322396574},24489,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},541728,2021,0.01,null,{"$f":"ROUND((O81)*23%,0)","v":124597},{"$f":"IF(W81=\"\",\"\",IF(W81<=YEAR+5,0.075,IF(AND(W81>YEAR+5,W81<=YEAR+10),0.15,IF(AND(W81>YEAR+10,W81<=YEAR+20),0.2,IF(W81>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((O81+S81)*T81,0)","v":99949},0,2029,{"$f":"(1+PPI)^(W81-YEAR)","v":1.1552634751694639},{"$f":"ROUND(U81+S81+O81,0)","v":766274},{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.5053386376910456E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y81+M81-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":790763},{"$f":"IFERROR(ROUND((Y81*X81+(M81*((1+Landind)^(W81-YEAR)))),0),0)","v":913966},{"$f":"ROUND((AE81*(1/(1+WACC))^(W81-YEAR)),0)","v":577344},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":577344},{"$f":"AF81","v":577344},{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":577344}]
[null,"APT314","RUN-SP-007","Cycle Route (Primary)","Citywide","Bulimba Creek Bikeway (Cannon Hill to Runcorn) - Chelsea Street Park to Glenefer Street Park section",null,501,"Cycle Route (Primary)",null,3396,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":3.9540636042402828},13428,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04391217564876},368758,2021,0.01,null,84814,0.15,68036,0,2029,1.1552634751694639,521608,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.6949821548691249E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y82+M82-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":535036},618342,390601,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":390601},390601,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":390601}]
[null,"APT294","RUN-SP-008","Cycle Route (Primary)","Citywide","Bulimba Creek Bikeway (Bonemill Road Park)",null,460,"Cycle Route (Primary)",null,2831,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04347826086962},338580,2021,0.01,null,77873,0.15,62468,0,2029,1.1552634751694639,478921,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.5166362940470426E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y83+M83-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":478921},553280,349502,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":349502},349502,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":349502}]
[null,"APT253, APT252","SAL-SP-002","Cycle Route (Secondary)","Citywide","Rocky Water Holes Creek Bikeway (McCarthy Road to Precision Street)",null,400,"Cycle Route (Secondary)",null,2729,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":409.19970685232687},1116706,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04250000000002},294417,2021,0.01,null,67716,0.15,54320,0,2029,1.1552634751694639,416453,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":4.9085056095737765E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y84+M84-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1533159},1790660,1131143,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1131143},1131143,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1131143}]
[null,"APT252","SAL-SP-003","Cycle Route (Secondary)","Citywide","Rocky Water Holes Creek Bikeway (Precision Street to Assembly Street)",null,347,"Cycle Route (Secondary)",null,2387,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":80.26728110599079},191598,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04322766570601},255407,2021,0.01,null,58744,0.15,47123,0,2029,1.1552634751694639,361274,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.7599693227240971E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y85+M85-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":552872},642051,405577,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":405577},405577,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":405577}]
[null,"APT252","SAL-SP-004","Cycle Route (Secondary)","Citywide","Rocky Water Holes Creek Bikeway (Assembly Street to Beaudesert Road)",null,814,"Cycle Route (Secondary)",null,5721,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":15.606012934801608},89282,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04299754299757},599139,2021,0.01,null,137802,0.15,110541,0,2029,1.1552634751694639,847482,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":2.9707849266950733E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y86+M86-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":936764},1083765,684604,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":684604},684604,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":684604}]
[null,"APT250","SIP-SB-001","Cycle Route (Secondary)","Citywide","Jindalee Creek Bikeway (Bridge over Jindalee Creek)",null,70,"Cycle Route (Secondary)",null,497,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":6.2132796780684103},3088,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":12812},896840,2021,0.01,null,206273,7.4999999999999997E-2,82733,0,2024,1.0556146069383956,1185846,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y87+M87-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":1188934},1255074,1056473,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1056473},1056473,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1056473}]
[null,"APT250","SIP-SP-001","Cycle Route (Secondary)","Citywide","Jindalee Creek Bikeway (Oldfield Road to Centenary Motorway)",null,526,"Cycle Route (Secondary)",null,3724,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":108.22126745435015},403016,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04372623574147},387159,2021,0.01,null,89047,7.4999999999999997E-2,35715,0,2024,1.0556146069383956,511921,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y88+M88-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":914937},968216,815007,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":815007},815007,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":815007}]
[null,"APT250","SIP-SP-002","Cycle Route (Secondary)","Citywide","Jindalee Creek Bikeway (Oldfield Road (west) to Jindalee Creek)",null,207,"Cycle Route (Secondary)",null,1360,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":1403.808088235294},1909179,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61835748792271},168833,2021,0.01,null,38832,7.4999999999999997E-2,15575,0,2024,1.0556146069383956,223240,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y89+M89-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2132419},2262358,1904366,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1904366},1904366,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":1904366}]
[null,"APT250","SIP-SP-003","Cycle Route (Secondary)","Citywide","Jindalee Creek Bikeway (Jindalee Creek to Seventeen Mile Rocks Road)",null,172,"Cycle Route (Secondary)",null,1202,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":1954.3211314475873},2349094,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61627906976742},140286,2021,0.01,null,32266,7.4999999999999997E-2,12941,0,2024,1.0556146069383956,185493,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y90+M90-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2534587},2689507,2263924,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2263924},2263924,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2263924}]
[null,"APT212","SLU-GB-001","Green Bridge","Citywide","St Lucia to West End Green Bridge",null,379,"Green Bridge",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":428229.8443271768},162299111,2021,0.01,null,37328796,7.4999999999999997E-2,14972093,0,2024,1.0556146069383956,214600000,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y91+M91-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":214600000},226534895,190688369,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":190688369},190688369,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":190688369}]
[null,"APT211","SLU-SP-001","Cycle Route (Primary)","Citywide","Gailey Road Bikeway (Sandford Street to Gailey Road)",null,41,"Cycle Route (Primary)",null,75,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":940.97333333333336},70573,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":1143.8536585365853},46898,2021,0.01,null,10787,7.4999999999999997E-2,4326,0,2024,1.0556146069383956,62011,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y92+M92-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":132584},140377,118164,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":118164},118164,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":118164}]
[null,"APT132","STF-SP-002","Cycle Route (Secondary)","Citywide","Kedron Brook Bikeway (Stafford Shopping Centre to Bilston Street Park)",null,824,"Cycle Route (Secondary)",null,5023,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":2.6301015329484372},13211,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04368932038835},606500,2021,0.01,null,139495,7.4999999999999997E-2,55950,0,2024,1.0556146069383956,801945,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y93+M93-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":815156},860569,724394,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":724394},724394,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":724394}]
[null,"APT251","SWD-SP-002","Cycle Route (Secondary)","Citywide","Oxley Greenway (Sherwood Road – Oxley Common)",null,108,"Cycle Route (Secondary)",null,302,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":108.5},32767,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.62037037037032},88087,2021,0.01,null,20260,0.15,16252,0,2029,1.1552634751694639,124599,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":4.9990563061302472E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y94+M94-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":157366},182370,115201,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":115201},115201,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":115201}]
[null,"APT196","TIN-SP-006","Cycle Route (Secondary)","Citywide","Greenslade Street Bikeway (Greenslade Street to Wynnum Road)",null,221,"Cycle Route (Secondary)",null,1388,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":147.20317002881845},204318,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61538461538464},180251,2021,0.01,null,41458,0.15,33256,0,2029,1.1552634751694639,254965,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":1.4642030709439691E-3},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y95+M95-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":459283},534153,337419,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":337419},337419,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":337419}]
[null,"APT191","TOO-GB-001","Green Bridge","Citywide","Toowong to West End Green Bridge",null,282,"Green Bridge",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},14197440,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":425909.57092198584},120106499,2021,0.01,null,27624495,0.15,22159649,0,2029,1.1552634751694639,169890643,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.58364347102399838},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":0.66039928846191542},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":0.66039928846191542},{"$f":"ROUND(Y96+M96-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":184088083},212917617,134498008,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":88822388.782745004},134498008,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":88822388.782745004}]
[null,"APT191","TOO-SP-002","Cycle Route (Primary)","Citywide","Bicentennial Bikeway - Stage 5 (Regatta Park to Glen Road)",null,457,"Cycle Route (Primary)",null,1267,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":1478.3385951065509},1873055,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04376367614884},336372,2021,0.01,null,77366,7.4999999999999997E-2,31030,0,2024,1.0556146069383956,444768,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y97+M97-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":2317823},2457859,2068931,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2068931},2068931,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":2068931}]
[null,"APT173","TRF-RW-001","RiverWalk","Citywide","Teneriffe (Riverside of 17-37 Skyring Terrace, Teneriffe)",null,220,"RiverWalk",null,0,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":3148},692560,2021,0.01,null,159289,7.4999999999999997E-2,63889,0,2024,1.0556146069383956,915738,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y98+M98-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":915738},966666,813702,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":813702},813702,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":813702}]
[null,"APT129","UKE-SP-007","Cycle Route (Secondary)","Citywide","Cedar Creek Bikeway (Levitt Road to Canvey Road)",null,527,"Cycle Route (Secondary)",null,3304,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":10.00453995157385},33055,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":736.04364326375708},387895,2021,0.01,null,89216,0.2,95422,0,2034,1.2643190879401258,572533,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":0.13008068392538411},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y99+M99-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":605588},766686,363444,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":363444},363444,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":363444}]
[null,"APT129","UKE-SP-008","Cycle Route (Secondary)","Citywide","Cedar Creek Bikeway (Levitt Road to Kirralee Crescent)",null,129,"Cycle Route (Secondary)",null,806,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":0},0,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.62015503875966},105215,2021,0.01,null,24199,0.2,25883,0,2034,1.2643190879401258,155297,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":3.3312944324405E-2},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y100+M100-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":155297},196345,93076,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":93076},93076,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":93076}]
[null,"APT275","WIS-SP-004","Cycle Route (Secondary)","Citywide","Bulimba Creek Bikeway (Delavan Street Park to Wishart community Park)",null,213,"Cycle Route (Secondary)",null,1097,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":9.9571558796718325},10923,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61502347417843},173726,2021,0.01,null,39957,0.15,32052,0,2029,1.1552634751694639,245735,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":8.1329861021279073E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y101+M101-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":256658},296698,187421,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":187421},187421,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":187421}]
[null,"APT173","WSR-SP-001","Cycle Route (Primary)","Citywide","Enoggera Creek Bikeway (Under ICB Bridge to Lutwyche Road)",null,183,"Cycle Route (Primary)",null,58,{"$f":"IF(Table3[[#This Row],[Size of Land (m2)]]=0,0,Table3[[#This Row],[Land Value]]/Table3[[#This Row],[Size of Land (m2)]])","v":428.10344827586209},24830,{"$f":"Table3[[#This Row],[Direct Construction Cost]]/Table3[[#This Row],[Length (m)]]","v":815.61748633879779},149258,2021,0.01,null,34329,0.15,27538,0,2029,1.1552634751694639,211125,{"$f":"IFERROR(IF(Table3[[#This Row],[Year of Provision]]>2024,VLOOKUP(Table3[[#This Row],[Service Catchment]],'Catchment Demand - Pathway'!C$8:M$8,11,FALSE),\"\"),\"\")","v":0.33960071153808458},{"$f":"_xlfn.IFS(Table3[[#This Row],[Year of Provision]]=2024,0,Table3[[#This Row],[Year of Provision]]=2029,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2029\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]),Table3[[#This Row],[Year of Provision]]=2034,Table3[[#This Row],[Net Present Value of Establishment Cost]]/SUMIFS($AF$17:$AF$102,$W$17:$W$102,\"2034\",$E$17:$E$102,Table3[[#This Row],[Service Catchment]]))","v":7.4840257019735874E-4},{"$f":"IF(AND(Table3[[#This Row],[Spare Capacity (%)]]>30%,Table3[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),(1-Table3[[#This Row],[Spare Capacity (%)]]),1)","v":1},{"$f":"IF(Table3[[#This Row],[Terminal Value Analysis]]<0,0,Table3[[#This Row],[Terminal Value Analysis]])","v":1},{"$f":"ROUND(Y102+M102-Table3[[#This Row],[Grants and Subsidies ($)]],0)","v":235955},273023,172466,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":172466},172466,{"$f":"Table3[[#This Row],[Net Present Value of Establishment Cost]]*Table3[[#This Row],[Terminal Value Adjustment (%)]]","v":172466}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AD16:AD102)","v":700928324},{"$f":"SUBTOTAL(109,AE16:AE102)","v":794019187},{"$f":"SUBTOTAL(109,AF16:AF102)","v":589571952},{"$f":"SUBTOTAL(109,AG16:AG102)","v":543406884.61564362},{"$f":"SUBTOTAL(109,AH16:AH102)","v":589571952},{"$f":"SUM(AI17:AI102)","v":543406884.61564362}]

{"sheet":"Future Trunk Assets - Ferry","index":5,"n_rows":25,"n_cols":44,"rows_kept":25,"cut":false,"hidden":false,"merged":[[14,43,15,43],[8,1,8,3],[8,4,8,25],[9,4,9,25],[14,25,14,35],[13,34,13,35],[11,1,11,2],[14,1,14,5],[14,6,14,8],[14,9,14,12],[14,13,14,24],[14,36,15,36],[1,1,1,3],[3,1,3,2],[14,39,15,39],[14,41,15,41],[14,38,15,38]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
[null,"Transport"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets - Ferry"]
[]
[]
[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 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 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%.\n5. Total embellishment cost is the sum of direct embellishment cost, indirect embellishment cost, project cost and construction contingency cost. \n"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,"Asset Usage",null,null,"Cost Allocation",null,"Cost Allocation for Service Cost Schedule"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,null,null,null,null,null,"Citywide",null,{"$f":"AK15","v":"Citywide"},"TOTALS",null,{"$f":"AK15","v":"Citywide"},null,"Citywide"]
[null,"Asset ID","LGIP ID","Project Type","Service Catchment","Description","Unit Rate Type (*)","Length (m)","Hierarchy/Name","Land Location/Type","Size of Land (m2)","Land Unit Rate ($/m2)","Land Value","Construction Unit Rate ($/m)","Direct Construction Cost","Valuation Year","Base Est Escalation","Site/Condition","Utility Rate","Utility Cost","Construction Contingency Rate %","Construction Contingency Cost ($)","Project Owners Cost (23% Direct Construction Cost)($)","Grants and Subsidies ($)","Establishment Cost","Year of Provision","Escalation","Discounting","Renewal (%)","Spare Capacity (%)","Share of the total Cost with the same year of provision %","Terminal Value Analysis","Terminal Value Adjustment (%)","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",null,null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Applicable to project year of provision at 2029 or 2034",null,null," % of cost which is relevant for Summary Cost Calculation","Gross cost (used for CF forecasts)","Adjusted Current Day Value ","For Summary Cost Calculation"]
[null,"APT193","BNE-FT-005","New Ferry Terminal","Citywide","Eagle Street Ferry Terminal","Ferry terminal - new",null,null,null,null,null,null,{"$f":"IFERROR(O18/H18,\"\")","v":""},14067925,2021,1,"New",0,{"$f":"O18*S18","v":0},{"$f":"IF(Z18=\"\",\"\",IF(Z18<=YEAR+5,0.075,IF(AND(Z18>YEAR+5,Z18<=YEAR+10),0.15,IF(AND(Z18>YEAR+10,Z18<=YEAR+20),0.2,IF(Z18>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},{"$f":"ROUND((O18+W18)*U18,0)","v":1297766},{"$f":"ROUND((O18)*23%,0)","v":3235623},null,{"$f":"ROUND((M18+O18+T18+V18+W18-X18),0)","v":18601314},2024,{"$f":"(1+PPI)^(Z18-YEAR)","v":1.0556146069383956},{"$f":"IF(Z18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.84176157274348007},0,{"$f":"IFERROR(IF(Z18>2024,VLOOKUP(E18,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Z18=2024,0,Z18=2029,Y18/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E18),Z18=2034,Y18/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E18))","v":0},{"$f":"IF(AND(AD18>30%,AE18>20%),(1-AD18),1)","v":1},{"$f":"IF(AF18<0,0,AF18)","v":1},{"$f":"IFERROR(ROUND((Y18*AA18*(1-AC18))+((1+Landind)^(Z18-YEAR)*M18),0),0)","v":19635819},{"$f":"IFERROR(ROUND((AH18*AB18),0),0)","v":16528678},{"$f":"AI18*AG18","v":16528678},"Y",null,1,{"$f":"SUM(AM18)","v":1},null,{"$f":"IF(AM18=\"\",\"\",(AM18/AN18)*$AI18)","v":16528678},null,{"$f":"IF(AM18=\"\",\"\",(AM18/AN18)*$AI18)*AG18","v":16528678}]
[null,"APT174","BUL-FT-003","Ferry Terminal Upgrade","Citywide","Apollo Road Ferry Terminal","Ferry terminal - upgrade",null,null,null,null,null,null,{"$f":"IFERROR(O19/H19,\"\")","v":""},11268210,2021,1,"Upgrade",0,{"$f":"O19*S19","v":0},0.2,{"$f":"ROUND((O19+W19)*U19,0)","v":2771980},{"$f":"ROUND((O19)*23%,0)","v":2591688},null,{"$f":"ROUND((M19+O19+T19+V19+W19-X19),0)","v":16631878},2034,1.2643190879401258,{"$f":"IF(Z19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.47404483114855755},0,{"$f":"IFERROR(IF(Z19>2024,VLOOKUP(E19,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":0.3640611159865888},{"$f":"_xlfn.IFS(Z19=2024,0,Z19=2029,Y19/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E19),Z19=2034,Y19/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E19))","v":1},{"$f":"IF(AND(AD19>30%,AE19>20%),(1-AD19),1)","v":0.63593888401341125},{"$f":"IF(AF19<0,0,AF19)","v":0.63593888401341125},21028001,9968215,{"$f":"AI19*AG19","v":6339175.5227057459},"Y",null,1,{"$f":"SUM(AM19)","v":1},null,{"$f":"IF(AM19=\"\",\"\",(AM19/AN19)*$AI19)","v":9968215},null,{"$f":"IF(AM19=\"\",\"\",(AM19/AN19)*$AI19)*AG19","v":6339175.5227057459}]
[null,"APT193","EAB-FT-001","DDA compliance, flood resilience","Citywide","Mowbray Park Ferry Terminal","Ferry terminal - upgrade",null,null,null,null,null,null,"",12598996,2021,1,"Upgrade",0,0,7.4999999999999997E-2,1162257,2897769,null,{"$f":"ROUND((M20+O20+T20+V20+W20-X20),0)","v":16659022},2024,1.0556146069383956,{"$f":"IF(Z20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.84176157274348007},0,{"$f":"IFERROR(IF(Z20>2024,VLOOKUP(E20,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Z20=2024,0,Z20=2029,Y20/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E20),Z20=2034,Y20/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E20))","v":0},1,1,17585507,14802804,14802804,"Y",null,1,1,null,14802804,null,14802804]
[null,"APT173","FVA-FT-001","New Ferry Terminal","Citywide","Howard Smith Wharves Ferry Terminal","Ferry terminal - new",null,null,null,null,null,null,"",15069746,2021,1,"New",0,0,7.4999999999999997E-2,1390184,3466042,null,19925972,2024,1.0556146069383956,{"$f":"IF(Z21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.84176157274348007},0,{"$f":"IFERROR(IF(Z21>2024,VLOOKUP(E21,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Z21=2024,0,Z21=2029,Y21/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E21),Z21=2034,Y21/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E21))","v":0},1,1,21034147,17705737,17705737,"Y",null,1,1,null,17705737,null,17705737]
[null,"APT193","KAN-FT-003","DDA compliance, flood resilience","Citywide","Dockside Ferry Terminal","Ferry terminal - upgrade",null,null,null,null,null,null,"",14267192,2021,1,"Upgrade",0,0,7.4999999999999997E-2,1316148,3281454,null,18864794,2024,1.0556146069383956,{"$f":"IF(Z22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.84176157274348007},0,{"$f":"IFERROR(IF(Z22>2024,VLOOKUP(E22,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Z22=2024,0,Z22=2029,Y22/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E22),Z22=2034,Y22/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E22))","v":0},1,1,19913952,16762800,16762800,"Y",null,1,1,null,16762800,null,16762800]
[null,"APT192","SBR-FT-002","DDA compliance, flood resilience","Citywide","South Bank 1 and 2 Ferry Terminal","Ferry terminal - upgrade",null,null,null,null,null,null,"",11961644,2021,1,"Upgrade",0,0,7.4999999999999997E-2,1103462,2751178,null,15816284,2024,1.0556146069383956,{"$f":"IF(Z23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.84176157274348007},0,{"$f":"IFERROR(IF(Z23>2024,VLOOKUP(E23,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":""},{"$f":"_xlfn.IFS(Z23=2024,0,Z23=2029,Y23/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E23),Z23=2034,Y23/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E23))","v":0},1,1,16695900,14053967,14053967,"Y",null,1,1,null,14053967,null,14053967]
[null,"APT192","WES-FT-002","New Ferry Terminal","Citywide","Victoria Street Ferry Terminal","Ferry terminal - new",null,null,null,null,null,null,"",12602339,2021,1,"New",0,0,0.15,2325132,2898538,null,17826009,2029,1.1552634751694639,{"$f":"IF(Z24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Z24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Z24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.63169036926213096},0,{"$f":"IFERROR(IF(Z24>2024,VLOOKUP(E24,'Catchment Demand - Ferry'!C$9:M$9,11,FALSE),\"\"),\"\")","v":0.3640611159865888},{"$f":"_xlfn.IFS(Z24=2024,0,Z24=2029,Y24/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2029\",$E$18:$E$24,E24),Z24=2034,Y24/SUMIFS($Y$18:$Y$24,$Z$18:$Z$24,\"2034\",$E$18:$E$24,E24))","v":1},0.63593888401341125,0.63593888401341125,20593737,13008865,8272843.090381125,"Y",null,1,1,null,13008865,null,8272843.090381125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V18:V24)","v":11366929},{"$f":"SUM(W18:W24)","v":21122292},null,{"$f":"SUM(Y18:Y24)","v":124325273},null,null,1,null,null,null,null,null,{"$f":"SUM(AH18:AH24)","v":136487063},{"$f":"SUM(AI18:AI24)","v":102831066},{"$f":"SUM(AJ18:AJ24)","v":94466004.613086879}]

{"sheet":"Catchment Demand - Pathway","index":6,"n_rows":48,"n_cols":19,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null,"Pathway network"]
[]
[null,"Catchment Demand (Person trips per day)"]
[]
[null,"Catchment No","Catchment Name (*)",2021,{"$f":"D7+5","v":2026},2031,2036,2041,null,"Demand (2022-2036)",null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"},"Spare Capacity"]
[null,1,"Citywide",3124508.5999999996,3309936.9,3479193.9,3637134.9,3811231.0999999996,null,{"$f":"NPV(5.91%,E43:S43)","v":338990.56498821336},null,4872308.5,{"$f":"(L8-G8)/G8","v":0.33960071153808458}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":3124508.5999999996},{"$f":"SUM(E8:E37)","v":3309936.9},{"$f":"SUM(F8:F37)","v":3479193.9},{"$f":"SUM(G8:G37)","v":3637134.9},3811231.0999999996,null,{"$f":"SUM(J8:J37)","v":338990.56498821336},null,{"$f":"SUM(L8:L37)","v":4872308.5}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",2021,2022,2023,2024,2025,2026,{"$f":"I42 +1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"B8","v":1},{"$f":"C8","v":"Citywide"},null,{"$f":"($E$8-$D$8)/5","v":37085.660000000054},{"$f":"($E$8-$D$8)/5","v":37085.660000000054},{"$f":"($E$8-$D$8)/5","v":37085.660000000054},{"$f":"($E$8-$D$8)/5","v":37085.660000000054},{"$f":"($E$8-$D$8)/5","v":37085.660000000054},{"$f":"($F$8-$E$8)/5","v":33851.4},{"$f":"($F$8-$E$8)/5","v":33851.4},{"$f":"($F$8-$E$8)/5","v":33851.4},{"$f":"($F$8-$E$8)/5","v":33851.4},{"$f":"($F$8-$E$8)/5","v":33851.4},{"$f":"($G$8-$F$8)/5","v":31588.2},{"$f":"($G$8-$F$8)/5","v":31588.2},{"$f":"($G$8-$F$8)/5","v":31588.2},{"$f":"($G$8-$F$8)/5","v":31588.2},{"$f":"($G$8-$F$8)/5","v":31588.2}]
[]
[]
[]
[]
[null,{"$f":"B13","v":0},0]

{"sheet":"Catchment Demand - Ferry","index":7,"n_rows":18,"n_cols":19,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,11],[5,1,5,11]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
[null,"Ferry network"]
[]
[null,"Catchment Demand (Person trips per day)"]
[]
[null,"Catchment No","Catchment Name (*)",2021,{"$f":"D8+5","v":2026},2031,2036,2041,null,"Demand (2022-2036)",null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"},"Spare Capacity"]
[null,1,"Citywide",88559.83746000001,94191.214500000002,99354.351600000009,104137.79823,109415.19042,null,{"$f":"NPV(5.91%,$E18:$S18)","v":10303.238589087492},null,142050.32127000001,{"$f":"(L9-G9)/G9","v":0.3640611159865888}]
[]
[]
[]
[null,null,"Totals",{"$f":"SUM(D9:D12)","v":88559.83746000001},{"$f":"SUM(E9:E12)","v":94191.214500000002},{"$f":"SUM(F9:F12)","v":99354.351600000009},{"$f":"SUM(G9:G12)","v":104137.79823},109415.19042,null,{"$f":"SUM(J9:J12)","v":10303.238589087492},null,{"$f":"SUM(L9:L12)","v":142050.32127000001}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",2021,2022,2023,2024,2025,2026,{"$f":"I17 +1","v":2027},{"$f":"J17 +1","v":2028},{"$f":"K17 +1","v":2029},{"$f":"L17 +1","v":2030},{"$f":"M17 +1","v":2031},{"$f":"N17 +1","v":2032},{"$f":"O17 +1","v":2033},{"$f":"P17 +1","v":2034},{"$f":"Q17 +1","v":2035},{"$f":"R17 +1","v":2036}]
[null,{"$f":"B9","v":1},{"$f":"C9","v":"Citywide"},null,{"$f":"($E9-$D9)/5","v":1126.2754079999984},{"$f":"($E9-$D9)/5","v":1126.2754079999984},{"$f":"($E9-$D9)/5","v":1126.2754079999984},{"$f":"($E9-$D9)/5","v":1126.2754079999984},{"$f":"($E9-$D9)/5","v":1126.2754079999984},{"$f":"($F$9-$E$9)/5","v":1032.6274200000014},{"$f":"($F$9-$E$9)/5","v":1032.6274200000014},{"$f":"($F$9-$E$9)/5","v":1032.6274200000014},{"$f":"($F$9-$E$9)/5","v":1032.6274200000014},{"$f":"($F$9-$E$9)/5","v":1032.6274200000014},{"$f":"($G$9-$F$9)/5","v":956.68932599999823},{"$f":"($G$9-$F$9)/5","v":956.68932599999823},{"$f":"($G$9-$F$9)/5","v":956.68932599999823},{"$f":"($G$9-$F$9)/5","v":956.68932599999823},{"$f":"($G$9-$F$9)/5","v":956.68932599999823}]

{"sheet":"Summary Cost Schedule","index":8,"n_rows":14,"n_cols":11,"rows_kept":14,"cut":false,"hidden":false,"merged":[[6,10,7,10],[12,1,12,10],[6,9,7,9],[8,1,8,10],[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,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand (trips)",null,null,"Cost of Trunk Infrastrcutrue ",null,null,"Cost per Unit Demand (Average)","Cost per Unit Demand (Marginal)"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Ferry"]
[null,1,"Citywide",{"$f":"'Catchment Demand - Ferry'!D13","v":88559.83746000001},{"$f":"'Catchment Demand - Ferry'!J13","v":10303.238589087492},{"$f":"IFERROR(D10+E10,\"\")","v":98863.076049087496},{"$f":"'Exist Trunk Assets - Ferry'!T43","v":183919018},{"$f":"'Future Trunk Assets - Ferry'!AJ25","v":94466004.613086879},{"$f":"G10+H10","v":278385022.61308688},{"$f":"IFERROR(I10/F10,0)","v":2815.8644636432628},{"$f":"H10/E10","v":9168.5739193828831}]
[]
[]
[null,"Pathway"]
[null,1,"Citywide",{"$f":"'Catchment Demand - Pathway'!D38","v":3124508.5999999996},{"$f":"'Catchment Demand - Pathway'!J38","v":338990.56498821336},{"$f":"IFERROR(D14+E14,\"\")","v":3463499.1649882132},{"$f":"'Existing Trunk Assets - Pathway'!T1481","v":291813148},{"$f":"'Future Trunk Assets - Pathway'!AG103","v":543406884.61564362},{"$f":"G14+H14","v":835220032.61564362},{"$f":"IFERROR(I14/F14,0)","v":241.14919416141566},{"$f":"H14/E14","v":1603.0147760440996}]