{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Navigation Pane","General Input Sheet","Exist Trunk Assets - Parks","Future Trunk Assets - Parks","Unit Rates - Parks","Catchment Demand - Parks","Summary Cost Schedule"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":32,"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","2021-12-10",null,null,"Author ","BCC",null,null,null,null,null," "]
[]
[null,"Comments",null,"Version for LGIP amendment 1a adoption. Effective as at 10 December 2021."]
[]
[null,null,null,"Inputs",null,null,null,null,"Calculation",null,null,null,null,"Outputs"]
[]
[null,null,"General Input Sheet",null,null,null,null,"Calculation Function",null,null,null,null,"Summary Cost Schedule",null,null,null,null," "]
[null,null,"l General inputs\nl Financial inputs",null,null,null,null,"Catchment based summary of demand, infrastructure (existing and new) and cost allocation\n\nInfrastructure Cost calculation for each catchment\n\nOptional Discounted Cashflow",null,null,null,null,"l Summary of demand and cost allocation by catchment \nl Final costs by catchment",null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Summary Cash flow Projections"]
[null,null,"l Unit Cost of Passive Assets\nl Unit Cost of Land",null,null,null,null,null,null,null,null,null,"l Summary of forecast Capital Expenditure and anticipated IC revenues. 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":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,10],[24,1,29,1],[20,1,22,1],[5,1,5,2],[15,1,15,2],[11,1,11,2]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2016]
[null,null,null,null,null,null,{"$f":"YEAR","v":2016}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,10]
[]
[null,"Application of Discounted Cash flow"]
[null,null," "]
[null,null,"Calculate charges using Discounted Cash flow? (Y/N)",null,"DCFTRIGGER",null,"Yes"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr"]
[]
[null,"Option 1 ","Basic Margin on 10 Yr. Bond Rate",null,"Margin",null,null,null,"3.5% is the baseline figure quoted in LG Bulletin 06/01"]
[]
[null,null,"WACC:",null,"WACC1",null,5.91E-2]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr"]
[null,null,"Market Risk Premium",null,"Risk"]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,5.91E-2]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":5.91E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,{"$f":"(G38/G43)^(1/(E38-E43))-1","v":1.8716532546698028E-2},null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2016},null,110.56,null,"Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[null,null,null,null,{"$f":"E38-1","v":2015}]
[null,null,null,null,{"$f":"E39-1","v":2014}]
[null,null,null,null,2013]
[null,null,null,null,2012]
[null,null,null,null,2011,null,100.77]
[null,null,null,null,2010]
[]
[null,null,"Land Escalation",null,"LandInd",null,2.5000000000000001E-2]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,0]
[null,null,null,null,null,null,{"$f":"Chargeind","v":0}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":0}]

{"sheet":"Exist Trunk Assets - Parks","index":2,"n_rows":2488,"n_cols":38,"rows_kept":2488,"cut":false,"hidden":false,"merged":[[1,1,1,16],[2,1,2,16],[6,1,6,2],[8,20,8,24],[9,1,9,5],[9,6,9,7],[9,13,9,16],[9,17,9,19],[9,20,10,20],[9,21,10,21],[9,22,10,22],[9,23,10,23],[9,24,10,24],[9,37,10,37],[4,1,4,16],[9,8,9,12],[9,31,10,31],[9,33,10,33],[9,34,10,34],[9,35,10,35],[9,36,10,36],[9,26,10,26],[9,27,10,27],[9,28,10,28],[9,29,10,29],[9,30,10,30]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null,"Parks "]
[]
[null,"EXISTING TRUNK ASSETS"]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Parks'!$C8","v":"East"},{"$f":"'Catchment Demand - Parks'!$C9","v":"North"},{"$f":"'Catchment Demand - Parks'!$C10","v":"South"},{"$f":"'Catchment Demand - Parks'!$C11","v":"West"},{"$f":"'Catchment Demand - Parks'!$C12","v":"Brisbane wide (district & metro)"},null,{"$f":"U10","v":"East"},{"$f":"V10","v":"North"},{"$f":"W10","v":"South"},{"$f":"X10","v":"West"},{"$f":"Y10","v":"Brisbane wide (district & metro)"},"TOTALS",null,{"$f":"U10","v":"East"},{"$f":"V10","v":"North"},{"$f":"W10","v":"South"},{"$f":"X10","v":"West"},{"$f":"Y10","v":"Brisbane wide (district & metro)"}]
[null,"Asset ID","LGIP ID","Asset Class","Sector","Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (m2) (*)","Average Land Rate (m2)","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"U12+1","v":2},{"$f":"V12+1","v":3},4,5]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(U10,Parkscatch,6,FALSE),\"\")","v":0},0,0,0,0,null,1,1,1,1,{"$f":"Y13","v":0},null,null,{"$f":"SUM(AH14:AH2487)","v":445870051.78062159},{"$f":"SUM(AI14:AI2487)","v":287880561.81729925},{"$f":"SUM(AJ14:AJ2487)","v":494693920.23667246},{"$f":"SUM(AK14:AK2487)","v":558218315.80806792},{"$f":"SUM(AL14:AL2487)","v":5703353575.3534613}]
[null,"D0001 Local West",null,"Local","West","Access / Recreation Corridor",null,11253.55,{"$f":"IFERROR(J14/H14,0)","v":52.453286117207014},590285.67798429495,null,1,{"$f":"IFERROR(J14/100*100*L14,0)","v":590285.67798429495},null,16228.7621512141,{"$f":"Q14/O14","v":113.26128159826962},1838090.4,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R14,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2428376.0779842949,{"$f":"IF(AND(U$10=$E14,$D14=\"Local\"),\"y\",\"\")","v":""},{"$f":"IF(AND(V$10=$E14,$D14=\"Local\"),\"y\",\"\")","v":""},"","y",{"$f":"IF($D14<>\"Local\",\"y\",\"\")","v":""},null,{"$f":"IF(U14=\"y\",1,\"\")","v":""},{"$f":"IF(V14=\"y\",1,\"\")","v":""},{"$f":"IF(W14=\"y\",AC$13,IF(AND(W14>0,W14<=1),W14*AC$13,\"\"))","v":""},{"$f":"IF(X14=\"y\",AD$13,IF(AND(X14>0,X14<=1),X14*AD$13,\"\"))","v":1},{"$f":"IF(Y14=\"y\",AE$13,IF(AND(Y14>0,Y14<=1),Y14*AE$13,\"\"))","v":""},{"$f":"SUM(AA14:AE14)","v":1},null,{"$f":"IF(AA14=\"\",\"\",(AA14/$AF14)*$T14)","v":""},{"$f":"IF(AB14=\"\",\"\",(AB14/$AF14)*$T14)","v":""},{"$f":"IF(AC14=\"\",\"\",(AC14/$AF14)*$T14)","v":""},{"$f":"IF(AD14=\"\",\"\",(AD14/$AF14)*$T14)","v":2428376.0779842949},{"$f":"IF(AE14=\"\",\"\",(AE14/$AF14)*$T14)","v":""}]
[null,"D0001 Local West",null,"Local","West","General Recreation  ",null,5816,104.786252262136,609436.84315658303,null,1,609436.84315658303,null,null,{"$f":"IFERROR(Q15/O15,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},609436.84315658303,{"$f":"IF(AND(U$10=$E15,$D15=\"Local\"),\"y\",\"\")","v":""},"","","y",{"$f":"IF($D15<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W15=\"y\",1,\"\")","v":""},{"$f":"IF(X15=\"y\",1,\"\")","v":1},{"$f":"IF(Y15=\"y\",1,\"\")","v":""},1,null,"","","",609436.84315658303,""]
[null,"D0002 Local East",null,"Local","East","General Recreation  ",null,7579.87,88.985106596212205,674495.53993543098,null,1,674495.53993543098,null,null,{"$f":"IFERROR(Q16/O16,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674495.53993543098,"y","","","","",null,1,"","","","",1,null,674495.53993543098,"","","",""]
[null,"D0002 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,1368.04,759.1447377192992,1038540.36698951,null,1,1038540.36698951,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1038540.36698951,"","","","","y",null,"","","","",1,1,null,"","","","",1038540.36698951]
[null,"D0003 Local East",null,"Local","East","General Recreation  ",null,14688.67,46.97441241537409,689991.64241333294,null,1,689991.64241333294,null,14688.578555071201,84.482987604785606,1240935,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1930926.6424133331,"y","","","","",null,1,"","","","",1,null,1930926.6424133331,"","","",""]
[null,"D0004 Local South",null,"Local","South","General Recreation  ",null,7366.95,90.490933790674575,666642.18468921003,null,1,666642.18468921003,null,7366.8953147245402,247.03703829786929,1819896,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2486538.1846892098,"","","y","","",null,"","",1,"","",1,null,"","",2486538.1846892098,"",""]
[null,"D0005 District West",null,"District","West","Access / Recreation Corridor",null,11110.58,132.17521336417002,1468543.28209968,null,1,1468543.28209968,null,17088.772483259901,63.02067635665302,1076946,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2545489.28209968,"","","","","y",null,"","","","",1,1,null,"","","","",2545489.28209968]
[null,"D0005 Local West",null,"Local","West","General Recreation  ",null,5978.23,102.94360456487239,615420.54511785705,null,1,615420.54511785705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},615420.54511785705,"","","","y","",null,"","","",1,"",1,null,"","","",615420.54511785705,""]
[null,"D0006 District East",null,"District","East","General Outdoor Sport ",null,41744.53,201.22990834790977,8400247.9459265694,null,1,8400247.9459265694,null,484.78190569450101,26478.389063656847,12836243.91,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21236491.85592657,"","","","","y",null,"","","","",1,1,null,"","","","",21236491.85592657]
[null,"D0006 District East",null,"District","East","Specialised Outdoor Sport ",null,34785.370000000003,259.71933265297247,9034433.0824867301,null,1,9034433.0824867301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9034433.0824867301,"","","","","y",null,"","","","",1,1,null,"","","","",9034433.0824867301]
[null,"D0006 Local East",null,"Local","East","General Recreation  ",null,13131.11,52.546330235093066,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0007 District East",null,"District","East","General Outdoor Sport ",null,57162.8,146.95305243841395,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0007 Local East",null,"Local","East","General Recreation  ",null,20258.43,34.059482517319111,689991.64241333294,null,1,689991.64241333294,null,77421.085911078,97.978700514643535,7585617.3899999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8275609.0324133327,"y","","","","",null,1,"","","","",1,null,8275609.0324133327,"","","",""]
[null,"D0008 Local North",null,"Local","North","General Recreation  ",null,30422.87,22.680031253242479,689991.64241333294,null,1,689991.64241333294,null,30422.874275677801,35.937235584412633,1093314,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1783305.6424133331,"","y","","","",null,"",1,"","","",1,null,"",1783305.6424133331,"","",""]
[null,"D0009 Local South",null,"Local","South","General Recreation  ",null,9676.08,71.30900554907906,689991.64241333294,null,1,689991.64241333294,null,9676.0293573193594,84.745505591063264,820000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1509991.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1509991.6424133331,"",""]
[null,"D0010 District South",null,"District","South","Access / Recreation Corridor",null,13652.78,115.85789024820879,1581782.28682294,null,1,1581782.28682294,null,104022.473673535,148.45686181686054,15442850,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17024632.286822941,"","","","","y",null,"","","","",1,1,null,"","","","",17024632.286822941]
[null,"D0010 District South",null,"District","South","General Outdoor Sport ",null,25351.46,305.1144730651651,7735097.3593326099,null,1,7735097.3593326099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7735097.3593326099,"","","","","y",null,"","","","",1,1,null,"","","","",7735097.3593326099]
[null,"D0010 District South",null,"District","South","General Recreation  ",null,74888.600000000006,108.9827812741771,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0010 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,963.80024201883896,258.24972763924126,248901.15,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},248901.15,"","","y","","",null,"","",1,"","",1,null,"","",248901.15,"",""]
[null,"D0011 District South",null,"District","South","General Recreation  ",null,28369.63,284.55064212624382,8072596.43338395,null,1,8072596.43338395,null,28369.5996138062,90.514002134536497,2567846,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10640442.433383949,"","","","","y",null,"","","","",1,1,null,"","","","",10640442.433383949]
[null,"D0012 Local South",null,"Local","South","General Recreation  ",null,12410.6,55.596960857116734,689991.64241333294,null,1,689991.64241333294,null,12410.6079613445,151.77951038878297,1883676,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2573667.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2573667.6424133331,"",""]
[null,"D0013 District West",null,"District","West","General Recreation  ",null,42436.84,192.32270625544552,8161567.9137293398,null,1,8161567.9137293398,null,27265.614615704199,87.212712550788936,2377908.21,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10539476.123729341,"","","","","y",null,"","","","",1,1,null,"","","","",10539476.123729341]
[null,"D0014 District West",null,"District","West","Specialised Outdoor Sport ",null,8225.0400000000009,946.22415996157815,7782731.5646503801,null,1,7782731.5646503801,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7782731.5646503801,"","","","","y",null,"","","","",1,1,null,"","","","",7782731.5646503801]
[null,"D0014 Local West",null,"Local","West","General Recreation  ",null,8548.27,80.717109124224308,689991.64241333294,null,1,689991.64241333294,null,16773.343178171501,158.40373035816233,2656960.13,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3346951.7724133329,"","","","y","",null,"","","",1,"",1,null,"","","",3346951.7724133329,""]
[null,"D0015 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,9271.6963613920307,638.43999515006465,5919421.7800000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5919421.7800000003,"","","","","y",null,"","","","",1,1,null,"","","","",5919421.7800000003]
[null,"D0015 Local West",null,"Local","West","General Recreation  ",null,11021.41,62.604661510036642,689991.64241333294,null,1,689991.64241333294,null,1602.44118272266,810.63817755414141,1299000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1988991.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",1988991.6424133331,""]
[null,"D0016 Local North",null,"Local","North","General Recreation  ",null,12453.7,55.404549845695087,689991.64241333294,null,1,689991.64241333294,null,12453.7278231933,164.81065180961295,2052507,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2742498.6424133331,"","y","","","",null,"",1,"","","",1,null,"",2742498.6424133331,"","",""]
[null,"D0017 District West",null,"District","West","General Recreation  ",null,6816.12,1011.7768537218917,6896392.4481908605,null,1,6896392.4481908605,null,1052.2864984917101,510.79245126723862,537500,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7433892.4481908605,"","","","","y",null,"","","","",1,1,null,"","","","",7433892.4481908605]
[null,"D0017 Local West",null,"Local","West","General Outdoor Sport ",null,10254.42,104.24268021548366,1068948.22485526,null,1,1068948.22485526,null,13532.7834743476,489.68935419396217,6626860,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7695808.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",7695808.22485526,""]
[null,"D0018 District North",null,"District","North","General Outdoor Sport ",null,33324.769999999997,242.97673483709178,8097143.8037970699,null,1,8097143.8037970699,null,41472.583137087,65.83099058419937,2730181.23,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10827325.03379707,"","","","","y",null,"","","","",1,1,null,"","","","",10827325.03379707]
[null,"D0018 Local North",null,"Local","North","General Recreation  ",null,8147.93,84.683059674461234,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0019 Local North",null,"Local","North","General Recreation  ",null,11396.83,60.54241770854992,689991.64241333294,null,1,689991.64241333294,null,11396.8222724609,448.37059645544554,5110000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5799991.6424133331,"","y","","","",null,"",1,"","","",1,null,"",5799991.6424133331,"","",""]
[null,"D0020 Local West",null,"Local","West","General Recreation  ",null,15336.47,44.990251499421511,689991.64241333294,null,1,689991.64241333294,null,15336.4691127483,411.15264234832921,6305629.7999999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6995621.4424133329,"","","","y","",null,"","","",1,"",1,null,"","","",6995621.4424133329,""]
[null,"D0021 District East",null,"District","East","Access / Recreation Corridor",null,17055.05,101.63159856967233,1733331.99518569,null,1,1733331.9951856902,null,10744.089797209699,420.69650247840167,4520001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6253332.99518569,"","","","","y",null,"","","","",1,1,null,"","","","",6253332.99518569]
[null,"D0021 Local East",null,"Local","East","General Outdoor Sport ",null,6660.71,144.71629655304778,963913.28361385094,null,1,963913.28361385094,null,12971.732278528099,353.07597332865191,4580007,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5543920.2836138513,"y","","","","",null,1,"","","","",1,null,5543920.2836138513,"","","",""]
[null,"D0022 District South",null,"District","South","General Outdoor Sport ",null,31954.41,251.44947010859096,8034919.4621326597,null,1,8034919.4621326588,null,36733.195822563197,53.624520161952788,1969800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10004719.462132659,"","","","","y",null,"","","","",1,1,null,"","","","",10004719.462132659]
[null,"D0022 District South",null,"District","South","General Recreation  ",null,4778.79,1419.859967509246,6785212.6141335098,null,1,6785212.6141335098,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6785212.6141335098,"","","","","y",null,"","","","",1,1,null,"","","","",6785212.6141335098]
[null,"D0023 District South",null,"District","South","General Recreation  ",null,18066.41,415.70715386475842,7510335.8816538099,null,1,7510335.881653809,null,18066.4230531795,82.329523427064515,1487400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8997735.8816538099,"","","","","y",null,"","","","",1,1,null,"","","","",8997735.8816538099]
[null,"D0024 Local West",null,"Local","West","General Recreation  ",null,6374.05,98.841395339097744,630019.995961176,null,1,630019.995961176,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},630019.995961176,"","","","y","",null,"","","",1,"",1,null,"","","",630019.995961176,""]
[null,"D0025 District East",null,"District","East","Access / Recreation Corridor",null,6789.4,187.9491440398975,1276061.9185444801,null,1,1276061.9185444801,null,10501.0898149817,188.30921693278043,1977452,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3253513.9185444801,"","","","","y",null,"","","","",1,1,null,"","","","",3253513.9185444801]
[null,"D0025 District East",null,"District","East","Specialised Outdoor Sport ",null,45343.5,204.66398813339444,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0025 Local East",null,"Local","East","General Recreation  ",null,13406.04,51.468714282020109,689991.64241333294,null,1,689991.64241333294,null,53468.255947788399,114.62474119194651,6128785,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6818776.6424133331,"y","","","","",null,1,"","","","",1,null,6818776.6424133331,"","","",""]
[null,"D0026 Local East",null,"Local","East","General Recreation  ",null,2137.8200000000002,221.61389208210417,473770.61077096401,null,1,473770.61077096406,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},473770.61077096401,"y","","","","",null,1,"","","","",1,null,473770.61077096401,"","","",""]
[null,"D0027 District East",null,"District","East","Specialised Outdoor Sport ",null,8620.7999999999993,904.94877964593661,7801382.4395716898,null,1,7801382.4395716907,null,26914.261245073401,249.91360300596116,6726240,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14527622.43957169,"","","","","y",null,"","","","",1,1,null,"","","","",14527622.43957169]
[null,"D0027 Local East",null,"Local","East","General Recreation  ",null,18293.509999999998,37.717837769423859,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0028 District East",null,"District","East","Specialised Outdoor Sport ",null,9903.74,793.82568680008262,7861843.2073894497,null,1,7861843.2073894497,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7861843.2073894497,"","","","","y",null,"","","","",1,1,null,"","","","",7861843.2073894497]
[null,"D0028 Local East",null,"Local","East","General Outdoor Sport ",null,3171.19,269.34777381730044,854152.96685168496,null,1,854152.96685168508,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},854152.96685168496,"y","","","","",null,1,"","","","",1,null,854152.96685168496,"","","",""]
[null,"D0028 Local East",null,"Local","East","General Recreation  ",null,19452.830000000002,35.46998778138363,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0028 Local East",null,"Local","East","Nature Recreation  ",null,67611.37,5.6416122236540982,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"y","","","","",null,1,"","","","",1,null,381437.13144999999,"","","",""]
[null,"D0029 District East",null,"District","East","General Outdoor Sport ",null,27891.74,281.46127148473812,7850444.6043217303,null,1,7850444.6043217303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7850444.6043217303,"","","","","y",null,"","","","",1,1,null,"","","","",7850444.6043217303]
[null,"D0029 Local East",null,"Local","East","General Recreation  ",null,6876.3,94.315986490647148,648545.01790563704,null,1,648545.01790563704,null,34768.137220365497,464.95967493279636,16165781.779999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16814326.797905635,"y","","","","",null,1,"","","","",1,null,16814326.797905635,"","","",""]
[null,"D0030 District East",null,"District","East","General Outdoor Sport ",null,29771.93,266.5537285465353,7935818.9475264503,null,1,7935818.9475264503,null,39087.571598497903,170.53973494368134,6665984.0999999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14601803.047526449,"","","","","y",null,"","","","",1,1,null,"","","","",14601803.047526449]
[null,"D0030 District East",null,"District","East","General Recreation  ",null,11134.98,640.51111346809432,7132078.4382449603,null,1,7132078.4382449612,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7132078.4382449603,"","","","","y",null,"","","","",1,1,null,"","","","",7132078.4382449603]
[null,"D0031 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,13116.220571621599,54.734511826774089,717909.93,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},717909.93,"","","","","y",null,"","","","",1,1,null,"","","","",717909.93]
[null,"D0031 Local East",null,"Local","East","General Outdoor Sport ",null,10781.94,99.142475737692834,1068948.22485526,null,1,1068948.22485526,null,19458.889188514098,61.575968617327625,1198199.95,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2267148.1748552602,"y","","","","",null,1,"","","","",1,null,2267148.1748552602,"","","",""]
[null,"D0031 Local East",null,"Local","East","General Recreation  ",null,21793.21,31.66085411067635,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0032 Local East",null,"Local","East","General Outdoor Sport ",null,11036.69,96.854059039010792,1068948.22485526,null,1,1068948.22485526,null,23832.935803984899,310.7736730764658,7406649,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8475597.2248552591,"y","","","","",null,1,"","","","",1,null,8475597.2248552591,"","","",""]
[null,"D0032 Local East",null,"Local","East","General Recreation  ",null,17896.240000000002,38.555117857903831,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0033 District East",null,"District","East","Specialised Outdoor Sport ",null,9585.7800000000007,818.59366604622255,7846858.79211256,null,1,7846858.79211256,null,10224.7883745051,517.2697083088525,5288973.3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13135832.09211256,"","","","","y",null,"","","","",1,1,null,"","","","",13135832.09211256]
[null,"D0033 Local East",null,"Local","East","General Outdoor Sport ",null,5037.8,181.20326898034142,912865.82846916397,null,1,912865.82846916385,null,5540.4871039282798,399.16396492141854,2211562.7999999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3124428.6284691636,"y","","","","",null,1,"","","","",1,null,3124428.6284691636,"","","",""]
[null,"D0033 Local East",null,"Local","East","General Recreation  ",null,16129.21,42.779010404931981,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0034 District East",null,"District","East","General Outdoor Sport ",null,22509.64,337.90224981002541,7606057.9984137397,null,1,7606057.9984137397,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7606057.9984137397,"","","","","y",null,"","","","",1,1,null,"","","","",7606057.9984137397]
[null,"D0034 Local East",null,"Local","East","General Recreation  ",null,18455.03,37.387728029341211,689991.64241333294,null,1,689991.64241333294,null,40964.6460425271,93.458815585162569,3828507.3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4518498.9424133329,"y","","","","",null,1,"","","","",1,null,4518498.9424133329,"","","",""]
[null,"D0035 District East",null,"District","East","General Outdoor Sport ",null,54586.98,153.88739120439652,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0035 Local East",null,"Local","East","General Recreation  ",null,25517.86,27.039557486926135,689991.64241333294,null,1,{"$f":"IFERROR(J78/100*100*L78,0)","v":689991.64241333294},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,{"$f":"IF(U78=\"y\",1,\"\")","v":1},{"$f":"IF(V78=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA78:AE78)","v":1},null,{"$f":"IF(AA78=\"\",\"\",(AA78/$AF78)*$T78)","v":689991.64241333294},{"$f":"IF(AB78=\"\",\"\",(AB78/$AF78)*$T78)","v":""},{"$f":"IF(AC78=\"\",\"\",(AC78/$AF78)*$T78)","v":""},{"$f":"IF(AD78=\"\",\"\",(AD78/$AF78)*$T78)","v":""},{"$f":"IF(AE78=\"\",\"\",(AE78/$AF78)*$T78)","v":""}]
[null,"D0035 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,43940,{"$f":"IFERROR(J79/H79,0)","v":264.20539861317025},11609185.2150627,null,{"$f":"IF(K79=\"\",1,VLOOKUP(K79,PArksitecond,2,FALSE))","v":1},6833085.3247041097,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11609185.2150627,{"$f":"IF(AND(U$10=$E79,$D79=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D79<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W79=\"y\",1,\"\")","v":""},{"$f":"IF(X79=\"y\",1,\"\")","v":""},{"$f":"IF(Y79=\"y\",1,\"\")","v":1},1,null,"","","","",11609185.2150627]
[null,"D0035 Metropolitan East",null,"Metropolitan","East","Specialised Outdoor Sport ",null,35973.120000000003,401.97432509053141,14460270.633400699,null,1,7798856.4675899399,null,null,{"$f":"IFERROR(Q80/O80,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14460270.633400699,"","","","","y",null,"","","","",1,1,null,"","","","",14460270.633400699]
[null,"D0036 District East",null,"District","East","General Recreation  ",null,5656.04,1208.1041372946638,6833085.3247041097,null,1,{"$f":"IFERROR(J81/100*100*L81,0)","v":6833085.3247041097},null,5656.0086004821396,712.51659689068856,4030000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10863085.324704111,"","","","","y",null,"","","","",1,1,null,"","","","",10863085.324704111]
[null,"D0037 District East",null,"District","East","General Outdoor Sport ",null,26755.62,291.48479712262099,7798856.4675899399,null,1,7798856.4675899399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7798856.4675899399,"","","","","y",null,"","","","",1,1,null,"","","","",7798856.4675899399]
[null,"D0037 District East",null,"District","East","General Recreation  ",null,31093.22,262.48706032148937,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0037 Local East",null,"Local","East","General Outdoor Sport ",null,12658.5,84.445094194040365,1068948.22485526,null,1,1068948.22485526,null,70507.353892012005,109.17336908983158,7697525.3700000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8766473.5948552601,"y","","","","",null,1,"","","","",1,null,8766473.5948552601,"","","",""]
[null,"D0038 Local East",null,"Local","East","General Recreation  ",null,7534.59,89.29821389688702,672825.429445346,null,1,672825.429445346,null,7534.5385548889799,320.84393521769164,2417411,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3090236.4294453459,"y","","","","",null,1,"","","","",1,null,3090236.4294453459,"","","",""]
[null,"D0039 District East",null,"District","East","Access / Recreation Corridor",null,2206.84,485.7342270373656,1071937.7215951399,null,1,1071937.7215951399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1071937.7215951399,"","","","","y",null,"","","","",1,1,null,"","","","",1071937.7215951399]
[null,"D0039 District East",null,"District","East","Specialised Outdoor Sport ",null,42319.24,219.28989145189212,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0039 Local East",null,"Local","East","General Recreation  ",null,7518.31,89.411710458531232,672224.95685747999,null,1,672224.95685747999,null,719.44889005674099,1304.9863763441956,938871,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1611095.9568574801,"y","","","","",null,1,"","","","",1,null,1611095.9568574801,"","","",""]
[null,"D0040 District East",null,"District","East","General Recreation  ",null,103910.62,78.544117181952529,8161567.9137293398,null,1,8161567.9137293398,null,457581.43785140302,10.32476197501313,4724419.43,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12885987.34372934,"","","","","y",null,"","","","",1,1,null,"","","","",12885987.34372934]
[null,"D0040 Metropolitan East",null,"Metropolitan","East","Specialised Outdoor Sport ",null,162582.89000000001,98.967139929416916,16090363.624759,null,1,473022.23308006697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16090363.624759,"","","","","y",null,"","","","",1,1,null,"","","","",16090363.624759]
[null,"D0041 Local East",null,"Local","East","   ",null,null,0,null,null,1,{"$f":"IFERROR(J91/100*100*L91,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0042 Local East",null,"Local","East","General Recreation  ",null,9690.43,71.203408147350828,689991.64241333294,null,1,689991.64241333294,null,9690.4198029673207,297.48277769320924,2882733,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3572724.6424133331,"y","","","","",null,1,"","","","",1,null,3572724.6424133331,"","","",""]
[null,"D0044 Local East",null,"Local","East","General Recreation  ",null,2117.5300000000002,223.38395823438955,473022.23308006697,null,1,473022.23308006697,null,2032.19615263947,321.99721426994046,654361.5,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1127383.733080067,"y","","","","",null,1,"","","","",1,null,1127383.733080067,"","","",""]
[null,"D0045 District East",null,"District","East","Specialised Outdoor Sport ",null,8614.5,905.57612643433856,7801085.5411686096,null,1,7801085.5411686087,null,7699.74046649293,207.1989655940522,1595378.26,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9396463.8011686094,"","","","","y",null,"","","","",1,1,null,"","","","",9396463.8011686094]
[null,"D0045 Local East",null,"Local","East","General Recreation  ",null,41109.441603899999,16.784262093890234,689991.64241333294,null,1,689991.64241333294,null,11258.969702938701,97.723240139177264,1100263,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1790254.6424133331,"y","","","","",null,1,"","","","",1,null,1790254.6424133331,"","","",""]
[null,"D0046 Local East",null,"Local","East","General Recreation  ",null,14288.91,48.288612806248551,689991.64241333294,null,1,689991.64241333294,null,14288.910406164099,133.85534275411948,1912647,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2602638.6424133331,"y","","","","",null,1,"","","","",1,null,2602638.6424133331,"","","",""]
[null,"D0047 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0049 Local East",null,"Local","East","Access / Recreation Corridor",null,5558.33,84.787672982010776,471277.86636609997,null,1,471277.86636609997,null,3760.1071055545799,61.229638820632282,230230,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},701507.86636610003,"y","","","","",null,1,"","","","",1,null,701507.86636610003,"","","",""]
[null,"D0050 District East",null,"District","East","General Outdoor Sport ",null,17295.349999999999,426.08511483077712,7369291.1907884805,null,1,7369291.1907884805,null,48275.756311054698,112.01911794309191,5407807.6399999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12777098.83078848,"","","","","y",null,"","","","",1,1,null,"","","","",12777098.83078848]
[null,"D0050 District East",null,"District","East","General Recreation  ",null,31786.959999999999,256.75836612652927,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0051 District East",null,"District","East","General Outdoor Sport ",null,154767.43,54.276587431390247,8400247.9459265694,null,1,8400247.9459265694,null,288712.25233762298,18.893890805925992,5454897.7699999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13855145.715926569,"","","","","y",null,"","","","",1,1,null,"","","","",13855145.715926569]
[null,"D0051 District East",null,"District","East","General Recreation  ",null,100322.84,81.35303898623026,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0051 District East",null,"District","East","Specialised Outdoor Sport ",null,33621.78,267.07678445257329,8979596.8899718393,null,1,8979596.8899718393,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8979596.8899718393,"","","","","y",null,"","","","",1,1,null,"","","","",8979596.8899718393]
[null,"D0052 Local East",null,"Local","East","General Recreation  ",null,2018.81,232.50382062930737,469381.038124652,null,1,469381.038124652,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469381.038124652,"y","","","","",null,1,"","","","",1,null,469381.038124652,"","","",""]
[null,"D0053 Local East",null,"Local","East","General Recreation  ",null,4032.45,134.81934505495445,543652.26796685101,null,1,543652.26796685101,null,4032.4634744801001,468.48781444785851,1889160,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2432812.2679668511,"y","","","","",null,1,"","","","",1,null,2432812.2679668511,"","","",""]
[null,"D0054 Local East",null,"Local","East","General Recreation  ",null,19970.68,34.550232761895586,689991.64241333294,null,1,689991.64241333294,null,19970.735301411802,130.45989347301682,2605380,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3295371.6424133331,"y","","","","",null,1,"","","","",1,null,3295371.6424133331,"","","",""]
[null,"D0055 Local East",null,"Local","East","General Recreation  ",null,4022.42,135.06354900506287,543282.32078894495,null,1,543282.32078894495,null,4022.4198945080602,151.18262537192746,608120,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1151402.3207889451,"y","","","","",null,1,"","","","",1,null,1151402.3207889451,"","","",""]
[null,"D0056 District East",null,"District","East","General Outdoor Sport ",null,152404.19,55.118221788564796,8400247.9459265694,null,1,8400247.9459265694,null,377865.73293215601,25.250487722084856,9541294.0500000007,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17941541.99592657,"","","","","y",null,"","","","",1,1,null,"","","","",17941541.99592657]
[null,"D0056 District East",null,"District","East","General Recreation  ",null,74598.17,109.40707947298627,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0056;D0867 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,148.20334011045301,38.318906954239772,5678.99,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5678.99,"","","","","y",null,"","","","",1,1,null,"","","","",5678.99]
[null,"D0057 Local East",null,"Local","East","Access / Recreation Corridor",null,8901.7999999999993,66.310822303836858,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D0059 Local East",null,"Local","East","General Recreation  ",null,48045.68,14.361158847441288,689991.64241333294,null,1,689991.64241333294,null,21004.900677182199,84.564349401069649,1776265.76,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2466257.4024133328,"y","","","","",null,1,"","","","",1,null,2466257.4024133328,"","","",""]
[null,"D0060 Local East",null,"Local","East","General Recreation  ",null,1284.19,344.40796600049134,442285.26585817098,null,1,442285.26585817098,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},442285.26585817098,"y","","","","",null,1,"","","","",1,null,442285.26585817098,"","","",""]
[null,"D0061 Local East",null,"Local","East","General Recreation  ",null,18212.939999999999,37.884693103547974,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0062 District East",null,"District","East","General Outdoor Sport ",null,3132.46,2147.2557214860044,6726192.6573260501,null,1,6726192.6573260501,null,51548.511700184601,110.68440100045734,5705616.1399999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12431808.797326051,"","","","","y",null,"","","","",1,1,null,"","","","",12431808.797326051]
[null,"D0062 District East",null,"District","East","General Recreation  ",null,48415.92,168.57198858824412,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0063 Local East",null,"Local","East","General Recreation  ",null,6635.14,96.403400176491829,639650.05664704798,null,1,639650.05664704798,null,6635.12379236781,268.12265387517908,1779027,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2418677.0566470479,"y","","","","",null,1,"","","","",1,null,2418677.0566470479,"","","",""]
[null,"D0064 District East",null,"District","East","General Recreation  ",null,69337.38,117.70805175692158,8161567.9137293398,null,1,8161567.9137293398,null,56013.295092460197,84.1128877032302,4711440,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12873007.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",12873007.91372934]
[null,"D0065 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0066 Local East",null,"Local","East","General Recreation  ",null,3124.42,163.28164263631587,510160.42988575803,null,1,510160.42988575803,null,3124.4279985121502,213.84458221414243,668142,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1178302.4298857581,"y","","","","",null,1,"","","","",1,null,1178302.4298857581,"","","",""]
[null,"D0067 District East",null,"District","East","General Recreation  ",null,9212.18,762.81061161326193,7027148.6600914598,null,1,7027148.6600914588,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7027148.6600914598,"","","","","y",null,"","","","",1,1,null,"","","","",7027148.6600914598]
[null,"D0067 District East",null,"District","East","Specialised Outdoor Sport ",null,9933.56,791.58413766035346,7863248.5264973799,null,1,7863248.5264973799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7863248.5264973799,"","","","","y",null,"","","","",1,1,null,"","","","",7863248.5264973799]
[null,"D0067 Local East",null,"Local","East","General Recreation  ",null,5672.41,106.50511161534111,604140.66017797706,null,1,604140.66017797706,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},604140.66017797706,"y","","","","",null,1,"","","","",1,null,604140.66017797706,"","","",""]
[null,"D0069 Local East",null,"Local","East","General Recreation  ",null,4799.9799999999996,119.1592245867737,571961.89483202202,null,1,571961.89483202202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},571961.89483202202,"y","","","","",null,1,"","","","",1,null,571961.89483202202,"","","",""]
[null,"D0071 Metropolitan West",null,"Metropolitan","West","General Recreation  ",null,19130.88,569.87544259068056,10902218.7071492,null,1,7572814.0257896502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10902218.7071492,"","","","","y",null,"","","","",1,1,null,"","","","",10902218.7071492]
[null,"D0074 District West",null,"District","West","General Recreation  ",null,11679.68,613.1849030735242,7161803.4487297796,null,1,{"$f":"IFERROR(J126/100*100*L126,0)","v":7161803.4487297805},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7161803.4487297796,"","","","","y",null,"","","","",1,1,null,"","","","",7161803.4487297796]
[null,"D0075 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,19829.21,552.09665904011808,10947640.5924049,null,1,7251685.8409867799,null,13279.33923127,1007.4727188606138,13378572,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24326212.592404902,"","","","","y",null,"","","","",1,1,null,"","","","",24326212.592404902]
[null,"D0078 District North",null,"District","North","   ",null,null,0,null,null,1,{"$f":"IFERROR(J128/100*100*L128,0)","v":0},null,21164.6946321326,629.98374471025841,13333413.58,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13333413.58,"","","","","y",null,"","","","",1,1,null,"","","","",13333413.58]
[null,"D0078 Local North",null,"Local","North","General Recreation  ",null,29195.75,23.633290544457086,689991.64241333294,null,1,689991.64241333294,null,8031.0586643705401,751.75917052938155,6037422,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6727413.6424133331,"","y","","","",null,"",1,"","","",1,null,"",6727413.6424133331,"","",""]
[null,"D0080 District North",null,"District","North","Specialised Outdoor Sport ",null,3770.72,2008.3204337075281,7572814.0257896502,null,1,7572814.0257896502,null,4740.6917268062498,1305.4199316539793,6188593.4699999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13761407.495789651,"","","","","y",null,"","","","",1,1,null,"","","","",13761407.495789651]
[null,"D0080 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,26261.34,81.643807443864631,2144075.7861778601,null,1,6716759.9587234799,null,1471.86833589865,1514.9602349714121,2229822,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4373897.7861778606,"","","","","y",null,"","","","",1,1,null,"","","","",4373897.7861778606]
[null,"D0081 Local West",null,"Local","West","General Recreation  ",null,372.55911559999998,1096.9013920449436,408660.61252067302,null,1,{"$f":"IFERROR(J132/100*100*L132,0)","v":408660.61252067302},null,372.57764912627499,951.24600423865309,354413,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},763073.61252067308,"","","","y","",null,"","","",1,"",1,null,"","","",763073.61252067308,""]
[null,"D0082 Metropolitan West",null,"Metropolitan","West","Urban Common  ",null,5227.17,344.40650602323052,1800271.35608945,null,1,7395738.6701387502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1800271.35608945,"","","","","y",null,"","","","",1,1,null,"","","","",1800271.35608945]
[null,"D0083 Metropolitan West",null,"Metropolitan","West","Access / Recreation Corridor",null,19512.13,94.522580170977236,1844336.87223153,null,1,7521556.6372001702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1844336.87223153,"","","","","y",null,"","","","",1,1,null,"","","","",1844336.87223153]
[null,"D0083 Metropolitan West",null,"Metropolitan","West","General Outdoor Sport ",null,32890.49,385.93433951553777,12693569.5344924,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12693569.5344924,"","","","","y",null,"","","","",1,1,null,"","","","",12693569.5344924]
[null,"D0083 Metropolitan West",null,"Metropolitan","West","General Recreation  ",null,151565.70000000001,76.595068772569917,11609185.2150627,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11609185.2150627,"","","","","y",null,"","","","",1,1,null,"","","","",11609185.2150627]
[null,"D0083 Metropolitan West",null,"Metropolitan","West","Specialised Outdoor Sport ",null,370030.7,43.483861270859414,16090363.624759,null,1,null,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16090363.624759,"","","","","y",null,"","","","",1,1,null,"","","","",16090363.624759]
[null,"D0084 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,29625.09,391.04690400578357,11584799.725392699,null,1,null,null,27194.770766518399,633.62769474839149,17231359.91,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28816159.635392699,"","","","","y",null,"","","","",1,1,null,"","","","",28816159.635392699]
[null,"D0085 District North",null,"District","North","General Outdoor Sport ",null,14705.34,493.13282392564741,7251685.8409867799,null,1,{"$f":"IFERROR(J139/100*100*L139,0)","v":7251685.8409867799},null,92027.599355389306,203.70111174591008,18746124.300000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25997810.140986782,"","","","","y",null,"","","","",1,1,null,"","","","",25997810.140986782]
[null,"D0085 District North",null,"District","North","Specialised Outdoor Sport ",null,27766.26,313.46120709547847,8703645.3761269003,null,1,8703645.3761269003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8703645.3761269003,"","","","","y",null,"","","","",1,1,null,"","","","",8703645.3761269003]
[null,"D0085 Local North",null,"Local","North","General Recreation  ",null,3542.21,148.37353619637742,525570.22365017002,null,1,525570.22365017002,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},525570.22365017002,"","y","","","",null,"",1,"","","",1,null,"",525570.22365017002,"","",""]
[null,"D0086 District North",null,"District","North","Specialised Outdoor Sport ",null,5126.4399999999996,1489.6701564953419,7636704.6770639801,null,1,7636704.6770639801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7636704.6770639801,"","","",{"$f":"IF(AND(X$10=$E142,$D142=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U142=\"y\",1,\"\")","v":""},{"$f":"IF(V142=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA142:AE142)","v":1},null,{"$f":"IF(AA142=\"\",\"\",(AA142/$AF142)*$T142)","v":""},{"$f":"IF(AB142=\"\",\"\",(AB142/$AF142)*$T142)","v":""},{"$f":"IF(AC142=\"\",\"\",(AC142/$AF142)*$T142)","v":""},{"$f":"IF(AD142=\"\",\"\",(AD142/$AF142)*$T142)","v":""},{"$f":"IF(AE142=\"\",\"\",(AE142/$AF142)*$T142)","v":7636704.6770639801}]
[null,"D0087 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,18021.03,{"$f":"IFERROR(J143/H143,0)","v":600.9662092928595},10830030.086652899,null,{"$f":"IF(K143=\"\",1,VLOOKUP(K143,PArksitecond,2,FALSE))","v":1},689991.64241333294,null,18020.998213865601,735.25338845021747,13250000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24080030.086652897,{"$f":"IF(AND(U$10=$E143,$D143=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D143<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W143=\"y\",1,\"\")","v":""},{"$f":"IF(X143=\"y\",1,\"\")","v":""},{"$f":"IF(Y143=\"y\",1,\"\")","v":1},1,null,"","","","",24080030.086652897]
[null,"D0088 District East",null,"District","East","General Recreation  ",null,3524.42,1905.7773927975327,6716759.9587234799,null,1,{"$f":"IFERROR(J144/100*100*L144,0)","v":6716759.9587234799},null,3524.3737363984801,{"$f":"IFERROR(Q144/O144,0)","v":1103.1032151467705},3887748,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10604507.95872348,"","","","","y",null,"","","","",1,1,null,"","","","",10604507.95872348]
[null,"D0089 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,3487.02,324.81784126602372,1132646.30885145,null,1,544637.07251820399,null,1062.30878367888,372.82474369497589,396055,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1528701.30885145,"","","","","y",null,"","","","",1,1,null,"","","","",1528701.30885145]
[null,"D0090 District East",null,"District","East","General Recreation  ",null,14089.24,517.65009140022528,7293296.3737597102,null,1,{"$f":"IFERROR(J146/100*100*L146,0)","v":7293296.3737597112},null,16230.2667182889,1112.8974226681273,18062622,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25355918.373759709,"","","","","y",null,"","","","",1,1,null,"","","","",25355918.373759709]
[null,"D0090 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,5154.75,234.09705684455696,1206711.80376948,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1206711.80376948,"","","","","y",null,"","","","",1,1,null,"","","","",1206711.80376948]
[null,"D0092 Metropolitan West",null,"Metropolitan","West","General Recreation  ",null,4870.67,2047.9078967892528,9974683.5556545109,null,1,7818488.5002623601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9974683.5556545109,"","","","","y",null,"","","","",1,1,null,"","","","",9974683.5556545109]
[null,"D0093 Metropolitan West",null,"Metropolitan","West","Urban Common  ",null,8995.6,217.13605095984369,1953269.0600143699,null,1,null,null,8995.5361253390492,2839.7618156457775,25545180,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27498449.060014371,"","","","","y",null,"","","","",1,1,null,"","","","",27498449.060014371]
[null,"D0094 Metropolitan West",null,"Metropolitan","West","Urban Common  ",null,6365.07,306.87314672334634,1953269.0600143699,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1953269.0600143699,"","","","","y",null,"","","","",1,1,null,"","","","",1953269.0600143699]
[null,"D0095 District North",null,"District","North","General Outdoor Sport ",null,17877.8,413.68281724478129,7395738.6701387502,null,1,{"$f":"IFERROR(J151/100*100*L151,0)","v":7395738.6701387502},null,148063.50964275299,850.246115357848,125890423.90000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},133286162.57013875,"","","","","y",null,"","","","",1,1,null,"","","","",133286162.57013875]
[null,"D0095 District North",null,"District","North","Specialised Outdoor Sport ",null,2683.07,2803.3396956472138,7521556.6372001702,null,1,7521556.6372001702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7521556.6372001702,"","","","","y",null,"","","","",1,1,null,"","","","",7521556.6372001702]
[null,"D0095 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,132544.53,87.587056327882408,11609185.2150627,null,1,1135030.7604827799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11609185.2150627,"","","","","y",null,"","","","",1,1,null,"","","","",11609185.2150627]
[null,"D0096 Metropolitan West",null,"Metropolitan","West","Botanic Garden / Arboretum",null,183555.86,47.777337244975627,8769810.2265115306,null,1,7803657.8350317702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8769810.2265115306,"","","","","y",null,"","","","",1,1,null,"","","","",8769810.2265115306]
[null,"D0097 Local East",null,"Local","East","General Outdoor Sport ",null,15915.49,67.16401599041312,1068948.22485526,null,1,{"$f":"IFERROR(J155/100*100*L155,0)","v":1068948.22485526},null,50620.120345410003,436.87191929019662,22114509.129999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23183457.354855258,"y","","","","",null,1,"","","","",1,null,23183457.354855258,"","","",""]
[null,"D0097 Local East",null,"Local","East","General Recreation  ",null,34810.350899199999,19.82145036145528,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0099 Metropolitan West",null,"Metropolitan","West","Urban Common  ",null,7003.85,278.88505036720801,1953269.0600143699,null,1,961615.54892842798,null,21011.574348095899,793.87711856592136,16680608.1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18633877.160014369,"","","","","y",null,"","","","",1,1,null,"","","","",18633877.160014369]
[null,"D0100 District East",null,"District","East","   ",null,null,0,null,null,1,{"$f":"IFERROR(J158/100*100*L158,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0101 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0103 Local West",null,"Local","West","General Recreation  ",null,12888.09,53.537152705585775,689991.64241333294,null,1,689991.64241333294,null,10709.352741749701,202.93408783964716,2173292.73,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2863284.372413333,"","","","y","",null,"","","",1,"",1,null,"","","",2863284.372413333,""]
[null,"D0104 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,1,1071144.3982239999,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0105 Local East",null,"Local","East","Access / Recreation Corridor",null,12688.74,46.520432918027716,590285.67798429495,null,1,{"$f":"IFERROR(J162/100*100*L162,0)","v":590285.67798429495},null,13029.4238512025,232.41004702756112,3028169.01,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3618454.6879842947,"y","","","","",null,1,"","","","",1,null,3618454.6879842947,"","","",""]
[null,"D0105 Local East",null,"Local","East","General Recreation  ",null,1304.6300000000001,339.58990377264587,443039.17615890701,null,1,443039.17615890707,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},443039.17615890701,"y","","","","",null,1,"","","","",1,null,443039.17615890701,"","","",""]
[null,"D0106 Local East",null,"Local","East","General Recreation  ",null,5421.87,109.7222409213277,594899.72638411901,null,1,594899.72638411901,null,5421.8740738825099,356.09089655921747,1930680,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2525579.7263841191,"y","","","","",null,1,"","","","",1,null,2525579.7263841191,"","","",""]
[null,"D0109 Local East",null,"Local","East","General Recreation  ",null,84067.68,8.2075732601795721,689991.64241333294,null,1,689991.64241333294,null,114835.432891294,120.7469632924702,13866029.800000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14556021.442413334,"y","","","","",null,1,"","","","",1,null,14556021.442413334,"","","",""]
[null,"D0109 Metropolitan East",null,"Metropolitan","East","General Outdoor Sport ",null,32998.839999999997,384.82538583914464,12698791.335244199,null,1,8400247.9459265694,null,2231.1358705028802,355.85013467649105,793950,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13492741.335244199,"","","","","y",null,"","","","",1,1,null,"","","","",13492741.335244199]
[null,"D0110 Local East",null,"Local","East","General Recreation  ",null,16658.3,41.420291531148614,689991.64241333294,null,1,{"$f":"IFERROR(J167/100*100*L167,0)","v":689991.64241333294},null,16658.308091573199,137.49639203507434,2290457.2599999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2980448.9024133328,"y","","","","",null,1,"","","","",1,null,2980448.9024133328,"","","",""]
[null,"D0111 Local East",null,"Local","East","General Recreation  ",null,4059.15,134.17515305376838,544637.07251820399,null,1,544637.07251820399,null,4059.13794684087,104.43800273650055,423928.26,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},968565.332518204,"y","","","","",null,1,"","","","",1,null,968565.332518204,"","","",""]
[null,"D0112 Local East",null,"Local","East","General Recreation  ",null,5763.33,105.40679770579855,607494.15942176001,null,1,607494.15942176001,null,5763.3212637406396,290.85659523203645,1676300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2283794.1594217601,"y","","","","",null,1,"","","","",1,null,2283794.1594217601,"","","",""]
[null,"D0113 District East",null,"District","East","General Recreation  ",null,44125.24,184.96370589098984,8161567.9137293398,null,1,8161567.9137293398,null,47109.326848247503,120.00345469190896,5653281.9699999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13814849.883729339,"","","","","y",null,"","","","",1,1,null,"","","","",13814849.883729339]
[null,"D0113 District East",null,"District","East","Specialised Outdoor Sport ",null,8983.7800000000007,870.28939936890254,7818488.5002623601,null,1,7818488.5002623601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7818488.5002623601,"","","","","y",null,"","","","",1,1,null,"","","","",7818488.5002623601]
[null,"D0113 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,283.46896520999798,192.28002599727833,54505.42,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54505.42,"y","","","","",null,1,"","","","",1,null,54505.42,"","","",""]
[null,"D0114 Local East",null,"Local","East","General Recreation  ",null,9085.7099999999991,75.942512188187052,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0115 Local East",null,"Local","East","General Recreation  ",null,4345.4799999999996,127.764501739661,555198.08701966202,null,1,555198.08701966202,null,4327.0866856098901,199.6726811305426,864001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1419199.0870196619,"y","","","","",null,1,"","","","",1,null,1419199.0870196619,"","","",""]
[null,"D0116 Local East",null,"Local","East","General Recreation  ",null,4176.8100000000004,131.43448030338078,548976.85167596396,null,1,548976.85167596396,null,4176.8581990720904,272.93241610482647,1140000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1688976.851675964,"y","","","","",null,1,"","","","",1,null,1688976.851675964,"","","",""]
[null,"D0117 District East",null,"District","East","Access / Recreation Corridor",null,3623.27,313.26143524572552,1135030.7604827799,null,1,1135030.7604827799,null,163.78185984986001,1.2211364566463063E-2,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1135032.7604827799,"","","","","y",null,"","","","",1,1,null,"","","","",1135032.7604827799]
[null,"D0117 District East",null,"District","East","General Outdoor Sport ",null,26861.360000000001,290.51611068954702,7803657.8350317702,null,1,7803657.8350317711,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7803657.8350317702,"","","","","y",null,"","","","",1,1,null,"","","","",7803657.8350317702]
[null,"D0117 District East",null,"District","East","Specialised Outdoor Sport ",null,4295.26,1768.8181579424365,7597533.8810838303,null,1,7597533.8810838312,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7597533.8810838303,"","","","","y",null,"","","","",1,1,null,"","","","",7597533.8810838303]
[null,"D0117 Local East",null,"Local","East","General Recreation  ",null,12407.14,55.612465275102316,689991.64241333294,null,1,689991.64241333294,null,7188.7145609628597,150.62883785650902,1082827.72,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1772819.3624133328,"y","","","","",null,1,"","","","",1,null,1772819.3624133328,"","","",""]
[null,"D0118 Local East",null,"Local","East","General Outdoor Sport ",null,6587.66,145.97224946770598,961615.54892842798,null,1,961615.54892842798,null,14418.653893013799,289.2087590798244,4170001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5131616.5489284284,"y","","","","",null,1,"","","","",1,null,5131616.5489284284,"","","",""]
[null,"D0118 Local East",null,"Local","East","General Recreation  ",null,7831.02,87.314165078023166,683758.973009301,null,1,683758.973009301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},683758.973009301,"y","","","","",null,1,"","","","",1,null,683758.973009301,"","","",""]
[null,"D0119 District East",null,"District","East","General Recreation  ",null,42057.58,194.0570026551537,8161567.9137293398,null,1,8161567.9137293398,null,812.411249082376,516.97954758060382,420000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8581567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8581567.9137293398]
[null,"D0119 District East",null,"District","East","Specialised Outdoor Sport ",null,9533.18,822.85028983827749,7844379.92608047,null,1,7844379.9260804709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7844379.92608047,"","","","","y",null,"","","","",1,1,null,"","","","",7844379.92608047]
[null,"D0120 District East",null,"District","East","Access / Recreation Corridor",null,2189.0300000000002,489.32376359574778,1071144.3982239999,null,1,1071144.3982239999,null,2189.01064655542,9.1365476140883872E-4,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1071146.3982239999,"","","","","y",null,"","","","",1,1,null,"","","","",1071146.3982239999]
[null,"D0121 District East",null,"District","East","General Outdoor Sport ",null,19254.73,387.34697073059868,7458261.3377355803,null,1,7458261.3377355793,null,26643.4443948755,417.18705116587233,11115300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18573561.337735578,"","","","","y",null,"","","","",1,1,null,"","","","",18573561.337735578]
[null,"D0121 Local East",null,"Local","East","General Recreation  ",null,10350.379999999999,66.663411624822757,689991.64241333294,null,1,689991.64241333294,null,2105.9408311044099,520.17130957355414,1095450,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1785441.6424133331,"y","","","","",null,1,"","","","",1,null,1785441.6424133331,"","","",""]
[null,"D0123 Local East",null,"Local","East","Access / Recreation Corridor",null,9358.48,63.074952127300051,590285.67798429495,null,1,590285.67798429495,null,8881.0685611423705,42.226112479393144,375013,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},965298.67798429495,"y","","","","",null,1,"","","","",1,null,965298.67798429495,"","","",""]
[null,"D0124 Local East",null,"Local","East","General Recreation  ",null,4896.18,117.54268469340178,575510.14194213995,null,1,575510.14194213995,null,4896.2088609027996,251.2147734999204,1230000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1805510.1419421399,"y","","","","",null,1,"","","","",1,null,1805510.1419421399,"","","",""]
[null,"D0125 District East",null,"District","East","General Outdoor Sport ",null,59821.79,140.42120681989906,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0125 Local East",null,"Local","East","General Recreation  ",null,17353.71,39.760468649835282,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0126 District West",null,"District","West","General Recreation  ",null,5378.35,1267.6622771836232,6817931.4084905405,null,1,6817931.4084905405,null,8060.4020854910004,428.19397139165875,3451415.58,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10269346.988490541,"","","","","y",null,"","","","",1,1,null,"","","","",10269346.988490541]
[null,"D0126 District West",null,"District","West","Specialised Outdoor Sport ",null,2682.03,2804.4084612775769,7521507.6254003001,null,1,7521507.6254003001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7521507.6254003001,"","","","","y",null,"","","","",1,1,null,"","","","",7521507.6254003001]
[null,"D0127 District West",null,"District","West","General Recreation  ",null,35000.18,233.18645543335319,8161567.9137293398,null,1,8161567.9137293398,null,35000.197352515803,154.62588497693119,5411936.4900000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13573504.40372934,"","","","","y",null,"","","","",1,1,null,"","","","",13573504.40372934]
[null,"D0128 District West",null,"District","West","General Outdoor Sport ",null,70270.080000000002,119.54231368352745,8400247.9459265694,null,1,8400247.9459265694,null,223540.73123298201,40.175228695301591,8980800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17381047.945926569,"","","","","y",null,"","","","",1,1,null,"","","","",17381047.945926569]
[null,"D0128 Local West",null,"Local","West","General Recreation  ",null,4243.6400000000003,129.94547458775835,551441.81377959496,null,1,551441.81377959496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},551441.81377959496,"","","","y","",null,"","","",1,"",1,null,"","","",551441.81377959496,""]
[null,"D0129 District West",null,"District","West","Access / Recreation Corridor",null,16595.939999999999,103.21087779103866,1712881.53516741,null,1,1712881.53516741,null,207428.922496093,25.501118823483417,5289669.5999999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7002551.1351674097,"","","","","y",null,"","","","",1,1,null,"","","","",7002551.1351674097]
[null,"D0129 District West",null,"District","West","General Outdoor Sport ",null,77659.53,108.16763822709936,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0129 District West",null,"District","West","General Recreation  ",null,10283.44,689.0309815490391,7085608.7569006504,null,1,7085608.7569006504,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7085608.7569006504,"","","","","y",null,"","","","",1,1,null,"","","","",7085608.7569006504]
[null,"D0130 Local West",null,"Local","West","Access / Recreation Corridor",null,3691.5,103.01718770559148,380287.94841519097,null,1,380287.94841519097,null,11816.2133619618,100.7090819662069,1190000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1570287.9484151909,"","","","y","",null,"","","",1,"",1,null,"","","",1570287.9484151909,""]
[null,"D0130 Local West",null,"Local","West","General Recreation  ",null,8124.71,84.925079469092793,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0131 Local West",null,"Local","West","Access / Recreation Corridor",null,5519.9,85.03863753433069,469404.77532575198,null,1,469404.77532575198,null,5519.8840830889003,217.3958695394353,1200000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1669404.7753257519,"","","","y","",null,"","","",1,"",1,null,"","","",1669404.7753257519,""]
[null,"D0132 Local West",null,"Local","West","Access / Recreation Corridor",null,30341.23,19.454902717664872,590285.67798429495,null,1,590285.67798429495,null,40583.960892288596,55.181465307037755,2239482.4300000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2829768.1079842951,"","","","y","",null,"","","",1,"",1,null,"","","",2829768.1079842951,""]
[null,"D0132 Local West",null,"Local","West","General Recreation  ",null,12139.48,56.838648971235422,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0133 District West",null,"District","West","Nature Recreation  ",null,309359.37,3.8630625112470325,1195074.5847499999,null,1,1195074.5847499999,null,344241.74682009802,35.389275451145679,12182466,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13377540.58475,"","","","","y",null,"","","","",1,1,null,"","","","",13377540.58475]
[null,"D0133 Local West",null,"Local","West","General Recreation  ",null,34882.25,19.780594497583525,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0134 Local West",null,"Local","West","General Recreation  ",null,6901.23,94.108519446662271,649464.53766088898,null,1,649464.53766088898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},649464.53766088898,"","","","y","",null,{"$f":"IF(U206=\"y\",1,\"\")","v":""},{"$f":"IF(V206=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA206:AE206)","v":1},null,{"$f":"IF(AA206=\"\",\"\",(AA206/$AF206)*$T206)","v":""},{"$f":"IF(AB206=\"\",\"\",(AB206/$AF206)*$T206)","v":""},{"$f":"IF(AC206=\"\",\"\",(AC206/$AF206)*$T206)","v":""},{"$f":"IF(AD206=\"\",\"\",(AD206/$AF206)*$T206)","v":649464.53766088898},{"$f":"IF(AE206=\"\",\"\",(AE206/$AF206)*$T206)","v":""}]
[null,"D0135 Local West",null,"Local","West","General Recreation  ",null,6175.68,{"$f":"IFERROR(J207/H207,0)","v":100.83153658695771},622703.30386934301,null,1,622703.30386934301,null,12351.349774763001,118.60396367312083,1464919.04,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2087622.3438693429,{"$f":"IF(AND(U$10=$E207,$D207=\"Local\"),\"y\",\"\")","v":""},"","","y",{"$f":"IF($D207<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W207=\"y\",1,\"\")","v":""},{"$f":"IF(X207=\"y\",1,\"\")","v":1},{"$f":"IF(Y207=\"y\",1,\"\")","v":""},1,null,"","","",2087622.3438693429,""]
[null,"D0136 Local West",null,"Local","West","General Recreation  ",null,3733.65,142.65700029928834,532631.30916743795,null,1,532631.30916743795,null,3733.6294577405301,{"$f":"IFERROR(Q208/O208,0)","v":230.75133988292873},861540,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1394171.309167438,"","","","y","",null,"","","",1,"",1,null,"","","",1394171.309167438,""]
[null,"D0137 District West",null,"District","West","General Outdoor Sport ",null,48294.92,173.93647087367719,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0137 Local West",null,"Local","West","Access / Recreation Corridor",null,52132.03,11.3228983790636,590285.67798429495,null,1,590285.67798429495,null,108387.787922442,48.444687825507359,5250812.55,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5841098.2279842943,"","","","y","",null,"","","",1,"",1,null,"","","",5841098.2279842943,""]
[null,"D0138 District West",null,"District","West","Specialised Outdoor Sport ",null,10431.719999999999,756.03305865543462,7886725.1786370696,null,1,7886725.1786370706,null,11482.415882898,208.04899634040029,2388905.1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10275630.27863707,"","","","","y",null,"","","","",1,1,null,"","","","",10275630.27863707]
[null,"D0138 Local West",null,"Local","West","Access / Recreation Corridor",null,2566.0500000000002,126.8226025901362,325433.13937641901,null,1,325433.13937641901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},325433.13937641901,"","","","y","",null,"","","",1,"",1,null,"","","",325433.13937641901,""]
[null,"D0139 District West",null,"District","West","Access / Recreation Corridor",null,6914.24,185.35988837127294,1281622.7545721901,null,1,1281622.7545721901,null,20876.973590873899,78.522300795389356,1639308,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2920930.7545721903,"","","","","y",null,"","","","",1,1,null,"","","","",2920930.7545721903]
[null,"D0139 District West",null,"District","West","Specialised Outdoor Sport ",null,15084.36,537.37705084736376,8105988.89071994,null,1,8105988.8907199409,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8105988.89071994,"","","","","y",null,"","","","",1,1,null,"","","","",8105988.89071994]
[null,"D0140 District West",null,"District","West","General Recreation  ",null,47982.53,170.09457220637051,8161567.9137293398,null,1,8161567.9137293398,null,43824.878383438197,76.353951988707834,3346202.66,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11507770.57372934,"","","","","y",null,"","","","",1,1,null,"","","","",11507770.57372934]
[null,"D0141 District West",null,"District","West","Access / Recreation Corridor",null,20680.849999999999,91.622856784900534,1894838.5577400101,null,1,1894838.5577400103,null,27790.396944729098,26.833145330133,745703.76,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2640542.3177400101,"","","","","y",null,"","","","",1,1,null,"","","","",2640542.3177400101]
[null,"D0141 District West",null,"District","West","General Recreation  ",null,9110.6,770.707231475242,7021605.3030783404,null,1,7021605.3030783394,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7021605.3030783404,"","","","","y",null,"","","","",1,1,null,"","","","",7021605.3030783404]
[null,"D0142 Local West",null,"Local","West","General Recreation  ",null,5397,110.05788765477153,593982.41967280197,null,1,593982.41967280197,null,5396.99016636337,65.573797448378087,353901.14,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},947883.55967280199,"","","","y","",null,"","","",1,"",1,null,"","","",947883.55967280199,""]
[null,"D0143 District West",null,"District","West","Access / Recreation Corridor",null,22752.83,87.335607126310435,1987132.2218917301,null,1,1987132.2218917299,null,22752.712797666201,22.514688009095106,512270.23,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2499402.4518917301,"","","","","y",null,"","","","",1,1,null,"","","","",2499402.4518917301]
[null,"D0145 Local West",null,"Local","West","General Recreation  ",null,2922.49,172.01510715876256,502712.43052041199,null,1,502712.43052041199,null,2922.5391975163602,44.664396669488731,130533.45,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},633245.880520412,"","","","y","",null,"","","",1,"",1,null,"","","",633245.880520412,""]
[null,"D0146 Local West",null,"Local","West","General Recreation  ",null,8156.34,84.595742994202411,689991.64241333294,null,1,689991.64241333294,null,8156.3290373075897,113.66387939469762,927080,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1617071.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",1617071.6424133331,""]
[null,"D0147 Local West",null,"Local","West","General Recreation  ",null,35323.24,19.533645339819703,689991.64241333294,null,1,689991.64241333294,null,35323.1814703536,0.75163105062558289,26550,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},716541.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",716541.64241333294,""]
[null,"D0148 District West",null,"District","West","Access / Recreation Corridor",null,12438.48,122.81989976731641,1527692.8668577699,null,1,1527692.8668577699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1527692.8668577699,"","","","","y",null,"","","","",1,1,null,"","","","",1527692.8668577699]
[null,"D0148 District West",null,"District","West","General Recreation  ",null,29712.54,274.15632710954736,8145880.8354955101,null,1,8145880.8354955111,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8145880.8354955101,"","","","","y",null,"","","","",1,1,null,"","","","",8145880.8354955101]
[null,"D0149 Local West",null,"Local","West","General Outdoor Sport ",null,17174.29,62.241188710290785,1068948.22485526,null,1,1068948.22485526,null,39076.712640217898,121.61225136192779,4752207,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5821155.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",5821155.22485526,""]
[null,"D0149 Local West",null,"Local","West","General Recreation  ",null,21902.34,31.503101605277468,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0150 District West",null,"District","West","General Recreation  ",null,67724.31,120.51164365837526,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0151 District West",null,"District","West","Access / Recreation Corridor",null,19552.349999999999,94.340117049461071,1844570.9875920301,null,1,1844570.9875920301,null,46176.577769800897,13.633586558502438,629552.37,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2474123.35759203,"","","","","y",null,"","","","",1,1,null,"","","","",2474123.35759203]
[null,"D0151 District West",null,"District","West","Specialised Outdoor Sport ",null,23181.55,366.13526631553759,8487582.9828569498,null,1,8487582.9828569498,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8487582.9828569498,"","","","","y",null,"","","","",1,1,null,"","","","",8487582.9828569498]
[null,"D0151 Local West",null,"Local","West","General Recreation  ",null,16435.580000000002,41.981581569578495,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0152 District West",null,"District","West","Access / Recreation Corridor",null,14270.95,112.76879734183078,1609317.8684254,null,1,{"$f":"IFERROR(J231/100*100*L231,0)","v":1609317.8684254},null,16817.391592318399,54.315200724542066,913440,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2522757.8684254,"","","","","y",null,"","","","",1,1,null,"","","","",2522757.8684254]
[null,"D0152 Local West",null,"Local","West","General Recreation  ",null,2546.4699999999998,191.96899400968792,488843.28417584999,null,1,488843.28417585004,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},488843.28417584999,"","","","y","",null,"","","",1,"",1,null,"","","",488843.28417584999,""]
[null,"D0153 District West",null,"District","West","Access / Recreation Corridor",null,19593.22,94.236245434960153,1846391.48878117,null,1,1846391.4887811702,null,19528.790396250399,54.640557778984629,1067064,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2913455.48878117,"","","","","y",null,"","","","",1,1,null,"","","","",2913455.48878117]
[null,"D0154 Local West",null,"Local","West","General Recreation  ",null,12060.69,57.209964140802299,689991.64241333294,null,1,689991.64241333294,null,10386.9343759699,291.88500574471959,3031790.4,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3721782.042413333,"","","","y","",null,"","","",1,"",1,null,"","","",3721782.042413333,""]
[null,"D0155 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,24156.066728879199,15.218885347774386,367628.41,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},367628.41,"","","","","y",null,"","","","",1,1,null,"","","","",367628.41]
[null,"D0155 Local West",null,"Local","West","Access / Recreation Corridor",null,28075.52,21.024924132635654,590285.67798429495,null,1,590285.67798429495,null,18258.922469553701,27.405724562027299,500399,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1090684.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",1090684.6779842949,""]
[null,"D0155 Local West",null,"Local","West","General Outdoor Sport ",null,14688.64,72.773805121186172,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D0155 Local West",null,"Local","West","General Recreation  ",null,7159.81,92.041830627086597,659002.01934212097,null,1,659002.01934212097,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},659002.01934212097,"","","","y","",null,"","","",1,"",1,null,"","","",659002.01934212097,""]
[null,"D0156 District West",null,"District","West","Access / Recreation Corridor",null,29671.88,77.357158972769511,2295332.3381809401,null,1,2295332.3381809401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2295332.3381809401,"","","","","y",null,"","","","",1,1,null,"","","","",2295332.3381809401]
[null,"D0156 District West",null,"District","West","General Outdoor Sport ",null,41027.35,204.74751466830224,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0157 Local West",null,"Local","West","General Recreation  ",null,7010.92,93.213208939178728,653510.35081586696,null,1,653510.35081586696,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},653510.35081586696,"","","","y","",null,"","","",1,"",1,null,"","","",653510.35081586696,""]
[null,"D0158 Local West",null,"Local","West","Access / Recreation Corridor",null,30803.39,19.16301023959684,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D0159 District West",null,"District","West","Access / Recreation Corridor",null,15394.92,107.78774138439952,1659383.65559352,null,1,1659383.6555935198,null,70859.681607549603,3.1694515824083505,224586.33,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1883969.9855935201,"","","","","y",null,"","","","",1,1,null,"","","","",1883969.9855935201]
[null,"D0159 District West",null,"District","West","General Recreation  ",null,55464.71,147.14884317847043,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0160 District West",null,"District","West","Access / Recreation Corridor",null,8972.01,153.06307646644956,1373283.4526877501,null,1,1373283.4526877501,null,38031.8465791403,38.615436064719155,1468616.34,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2841899.7926877504,"","","","","y",null,"","","","",1,1,null,"","","","",2841899.7926877504]
[null,"D0160 District West",null,"District","West","General Outdoor Sport ",null,36240.25,227.08253574722553,8229527.8661133898,null,1,8229527.8661133898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8229527.8661133898,"","","","","y",null,"","","","",1,1,null,"","","","",8229527.8661133898]
[null,"D0160 District West",null,"District","West","General Recreation  ",null,27311.49,293.46082226175758,8014852.3125937702,null,1,8014852.3125937702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8014852.3125937702,"","","","","y",null,"","","","",1,1,null,"","","","",8014852.3125937702]
[null,"D0161 District West",null,"District","West","Access / Recreation Corridor",null,10398.99,138.17172895197609,1436846.4276543099,null,1,1436846.4276543099,null,58872.130734972103,137.68121178574904,8105586.2999999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9542432.7276543099,"","","","","y",null,"","","","",1,1,null,"","","","",9542432.7276543099]
[null,"D0161 District West",null,"District","West","General Outdoor Sport ",null,32643.45,247.10031890397826,8066206.9051260697,null,1,8066206.9051260697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8066206.9051260697,"","","","","y",null,"","","","",1,1,null,"","","","",8066206.9051260697]
[null,"D0161 District West",null,"District","West","General Recreation  ",null,37241.69,219.15138420757327,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0162 Local West",null,"Local","West","Access / Recreation Corridor",null,12673.41,46.576704926637341,590285.67798429495,null,1,590285.67798429495,null,25135.865747127202,146.0624446730906,3671406,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4261691.6779842954,"","","","y","",null,"","","",1,"",1,null,"","","",4261691.6779842954,""]
[null,"D0162 Local West",null,"Local","West","General Recreation  ",null,13091.59,52.704953516977916,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0163 Local West",null,"Local","West","General Recreation  ",null,15077.06,45.764336177831282,689991.64241333294,null,1,689991.64241333294,null,15077.070943749401,112.63129332849715,1698150,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2388141.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",2388141.6424133331,""]
[null,"D0164 Local West",null,"Local","West","Access / Recreation Corridor",null,4252.96,95.851758871917667,407653.69641191099,null,1,407653.69641191099,null,4252.9360933550297,312.79755227889046,1330308,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1737961.6964119109,"","","","y","",null,"","","",1,"",1,null,"","","",1737961.6964119109,""]
[null,"D0165 Local West",null,"Local","West","Access / Recreation Corridor",null,19103.8,30.89886190099849,590285.67798429495,null,1,590285.67798429495,null,12699.491710214799,189.62648702412267,2408160,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2998445.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",2998445.6779842949,""]
[null,"D0166 Local North",null,"Local","North","General Recreation  ",null,6381.3,98.771003625707934,630287.40543673001,null,1,630287.40543673001,null,1685.5457355337901,443.393486302121,747360,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1377647.40543673,"","y","","","",null,"",1,"","","",1,null,"",1377647.40543673,"","",""]
[null,"D0168 Local North",null,"Local","North","General Recreation  ",null,3268.99,157.69175165682552,515492.75924864598,null,1,515492.75924864598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},515492.75924864598,"","y","","","",null,"",1,"","","",1,null,"",515492.75924864598,"","",""]
[null,"D0169 District North",null,"District","North","General Outdoor Sport ",null,34146.28,238.22350051733309,8134446.351245,null,1,8134446.351245001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8134446.351245,"","","","","y",null,"","","","",1,1,null,"","","","",8134446.351245]
[null,"D0169 Local North",null,"Local","North","General Outdoor Sport ",null,2899.88,291.60486223057364,845619.10788519599,null,1,845619.10788519599,null,122920.98976513599,309.9654673526444,38101262.039999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38946881.147885196,"","y","","","",null,"",1,"","","",1,null,"",38946881.147885196,"","",""]
[null,"D0169 Local North",null,"Local","North","General Recreation  ",null,41022.400000000001,16.819875053954252,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0169 Metropolitan North",null,"Metropolitan","North","Specialised Outdoor Sport ",null,44852.38,331.88073400950407,14885640.7964732,null,{"$f":"IF(K261=\"\",1,VLOOKUP(K261,PArksitecond,2,FALSE))","v":1},542206.41259557602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14885640.7964732,"","","","","y",null,"","","","",1,1,null,"","","","",14885640.7964732]
[null,"D0170 District North",null,"District","North","General Recreation  ",null,9994.67,707.36204298967448,7069850.1902076099,null,1,{"$f":"IFERROR(J262/100*100*L262,0)","v":7069850.1902076099},null,12327.3356473971,195.53354909330747,2410407.69,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9480257.8802076094,"","","","","y",null,"","","","",1,1,null,"","","","",9480257.8802076094]
[null,"D0170 District North",null,"District","North","Specialised Outdoor Sport ",null,3003.26,2509.4884042961348,7536646.1450864105,null,1,7536646.1450864114,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7536646.1450864105,"","","","","y",null,"","","","",1,1,null,"","","","",7536646.1450864105]
[null,"D0170 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,670.59010470536498,1.9385910869817815E-4,0.13,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0.13,"","y","","","",null,"",1,"","","",1,null,"",0.13,"","",""]
[null,"D0171 District North",null,"District","North","General Recreation  ",null,6946.0905388000001,993.86627290132606,6903485.1150323199,null,1,6903485.1150323199,null,664.94735146326695,653.12118176620959,434291.20000000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7337776.3150323201,"","","","","y",null,"","","","",1,1,null,"","","","",7337776.3150323201]
[null,"D0172 District North",null,"District","North","General Recreation  ",null,13122.59,551.76188428752789,7240544.98513267,null,1,7240544.98513267,null,7728.8063036796602,926.39143985161002,7159900,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14400444.98513267,"","","","","y",null,"","","","",1,1,null,"","","","",14400444.98513267]
[null,"D0173 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D0174 District West",null,"District","West","General Recreation  ",null,11531.88,620.34445417808809,7153737.8042472098,null,1,7153737.8042472107,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7153737.8042472098,"","","","","y",null,"","","","",1,1,null,"","","","",7153737.8042472098]
[null,"D0175 District West",null,"District","West","General Recreation  ",null,13957.99,522.00452106659702,7286133.8850023504,null,1,7286133.8850023504,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7286133.8850023504,"","","","","y",null,"","","","",1,1,null,"","","","",7286133.8850023504]
[null,"D0178 District West",null,"District","West","General Outdoor Sport ",null,22282.85,340.87919982559237,7595760.0778337,null,1,7595760.0778337,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7595760.0778337,"","","",{"$f":"IF(AND(X$10=$E270,$D270=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U270=\"y\",1,\"\")","v":""},{"$f":"IF(V270=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA270:AE270)","v":1},null,{"$f":"IF(AA270=\"\",\"\",(AA270/$AF270)*$T270)","v":""},{"$f":"IF(AB270=\"\",\"\",(AB270/$AF270)*$T270)","v":""},{"$f":"IF(AC270=\"\",\"\",(AC270/$AF270)*$T270)","v":""},{"$f":"IF(AD270=\"\",\"\",(AD270/$AF270)*$T270)","v":""},{"$f":"IF(AE270=\"\",\"\",(AE270/$AF270)*$T270)","v":7595760.0778337}]
[null,"D0178 District West",null,"District","West","General Recreation  ",null,41153.54,{"$f":"IFERROR(J271/H271,0)","v":198.3199480221954},8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,{"$f":"IF(AND(U$10=$E271,$D271=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D271<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W271=\"y\",1,\"\")","v":""},{"$f":"IF(X271=\"y\",1,\"\")","v":""},{"$f":"IF(Y271=\"y\",1,\"\")","v":1},1,null,"","","","",8161567.9137293398]
[null,"D0178 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,126872.70974018901,{"$f":"IFERROR(Q272/O272,0)","v":23.672782240959847},3003430.03,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3003430.03,"","","","y","",null,"","","",1,"",1,null,"","","",3003430.03,""]
[null,"D0179 Local West",null,"Local","West","Access / Recreation Corridor",null,9895.18,59.653859554277432,590285.67798429495,null,1,590285.67798429495,null,19790.344217502199,51.925322202894918,1027620,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1617905.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",1617905.6779842949,""]
[null,"D0181 Local West",null,"Local","West","General Recreation  ",null,6107.72,101.54307381012751,620196.66277159203,null,1,620196.66277159203,null,6107.7394181201498,513.24390014085145,3134760,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3754956.6627715919,"","","","y","",null,"","","",1,"",1,null,"","","",3754956.6627715919,""]
[null,"D0182 Local West",null,"Local","West","General Outdoor Sport ",null,9405.41,111.66401340548153,1050245.8283240499,null,1,1050245.8283240499,null,20368.239375453399,686.9636467873911,13992240,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15042485.82832405,"","","","y","",null,"","","",1,"",1,null,"","","",15042485.82832405,""]
[null,"D0182 Local West",null,"Local","West","General Recreation  ",null,13276.76,51.969881387728101,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0183 Local West",null,"Local","West","Access / Recreation Corridor",null,12968.68,45.516249763607007,590285.67798429495,null,1,590285.67798429495,null,16629.149536679,377.0198822357865,6269520,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6859805.6779842954,"","","","y","",null,"","","",1,"",1,null,"","","",6859805.6779842954,""]
[null,"D0183 Local West",null,"Local","West","General Recreation  ",null,3660.46,144.771904188717,529931.764406631,null,1,529931.764406631,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},529931.764406631,"","","","y","",null,"","","",1,"",1,null,"","","",529931.764406631,""]
[null,"D0184 Local West",null,"Local","West","General Recreation  ",null,4280.41,129.14604929702458,552798.04087147699,null,1,552798.04087147699,null,4280.4346688722699,35.889813040990539,153624,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},706422.04087147699,"","","","y","",null,"","","",1,"",1,null,"","","",706422.04087147699,""]
[null,"D0185 District West",null,"District","West","Access / Recreation Corridor",null,46276.3,49.91643710475816,2309948.01839092,null,1,2309948.01839092,null,40324.3795758571,113.89385127080114,4592698.8899999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6902646.9083909197,"","","","","y",null,"","","","",1,1,null,"","","","",6902646.9083909197]
[null,"D0186 District West",null,"District","West","Access / Recreation Corridor",null,31598.48,73.103137188590082,2309948.01839092,null,1,2309948.01839092,null,54069.766615026601,39.160138142922115,2117379.5299999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4427327.5483909193,"","","","","y",null,"","","","",1,1,null,"","","","",4427327.5483909193]
[null,"D0186 District West",null,"District","West","General Outdoor Sport ",null,69179.05,121.42762795855926,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0186 District West",null,"District","West","Specialised Outdoor Sport ",null,7790.96,996.31814223287245,7762274.7934106197,null,1,7762274.7934106197,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7762274.7934106197,"","","","","y",null,"","","","",1,1,null,"","","","",7762274.7934106197]
[null,"D0186 Local West",null,"Local","West","General Recreation  ",null,2364.75,203.88654689762299,482140.711776154,null,1,482140.71177615394,null,45759.812006848697,84.577159089306505,3870234.9,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4352375.6117761536,"","","","y","",null,"","","",1,"",1,null,"","","",4352375.6117761536,""]
[null,"D0188 Local West",null,"Local","West","General Recreation  ",null,3993.25,135.78073313606112,542206.41259557602,null,1,542206.41259557602,null,3993.2495254304399,205.94682720493211,822397.07,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1364603.482595576,"","","","y","",null,"","","",1,"",1,null,"","","",1364603.482595576,""]
[null,"D0189 Local West",null,"Local","West","General Recreation  ",null,4646.37,121.8792591886066,566296.13351616601,null,1,566296.13351616601,null,4646.3733554057999,136.27402525957797,633180,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1199476.1335161659,"","","","y","",null,"","","",1,"",1,null,"","","",1199476.1335161659,""]
[null,"D0190 Local West",null,"Local","West","Access / Recreation Corridor",null,7863.77,74.219589620082218,583645.78226671403,null,1,583645.78226671403,null,8540.2861759512507,323.30064158446777,2761080,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3344725.7822667141,"","","","y","",null,"","","",1,"",1,null,"","","",3344725.7822667141,""]
[null,"D0190 Local West",null,"Local","West","General Recreation  ",null,10229,67.454457172092376,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0191 District West",null,"District","West","Access / Recreation Corridor",null,4374.79,267.09996252057351,1168506.2450353799,null,1,1168506.2450353799,null,51909.893604180601,0.60335184346202608,31319.93,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1199826.1750353798,"","","","","y",null,"","","","",1,1,null,"","","","",1199826.1750353798]
[null,"D0191 District West",null,"District","West","Specialised Outdoor Sport ",null,22475.27,376.16003347389244,8454298.3155347705,null,1,8454298.3155347705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8454298.3155347705,"","","","","y",null,"","","","",1,1,null,"","","","",8454298.3155347705]
[null,"D0191 Local West",null,"Local","West","General Recreation  ",null,9528.8799999999992,72.410571065364763,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0192 District West",null,"District","West","General Recreation  ",null,22371.06,346.217229443983,7745246.4129251102,null,1,7745246.4129251111,null,22246.986147677901,2.0831136268243324,46343,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7791589.4129251102,"","","","","y",null,"","","","",1,1,null,"","","","",7791589.4129251102]
[null,"D0193 Local West",null,"Local","West","Access / Recreation Corridor",null,10796.64,54.673090700837946,590285.67798429495,null,1,590285.67798429495,null,7855.8483167111399,47.170717287364567,370566,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},960851.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",960851.67798429495,""]
[null,"D0193 Local West",null,"Local","West","General Recreation  ",null,7128.11,92.287127227666105,657832.79446279898,null,1,657832.79446279898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},657832.79446279898,"","","","y","",null,"","","",1,"",1,null,"","","",657832.79446279898,""]
[null,"D0194 Local West",null,"Local","West","Access / Recreation Corridor",null,9738.18,60.615605583825207,590285.67798429495,null,1,590285.67798429495,null,42281.563868661899,99.158455515583171,4192574.57,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4782860.2479842948,"","","","y","",null,"","","",1,"",1,null,"","","",4782860.2479842948,""]
[null,"D0194 Local West",null,"Local","West","General Outdoor Sport ",null,8404.2199999999993,121.21935458055002,1018754.12415295,null,1,1018754.12415295,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1018754.12415295,"","","","y","",null,"","","",1,"",1,null,"","","",1018754.12415295,""]
[null,"D0194 Local West",null,"Local","West","General Recreation  ",null,24139.07,28.584019285470937,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0196 Local West",null,"Local","West","General Recreation  ",null,6725.63,95.602597190542141,642987.69574262598,null,1,642987.69574262598,null,6725.5851285707604,87.34184294308865,587425,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1230412.695742626,"","","","y","",null,"","","",1,"",1,null,"","","",1230412.695742626,""]
[null,"D0197 Local West",null,"Local","West","General Outdoor Sport ",null,2127.29,386.08645302509484,821317.85065575398,null,1,821317.8506557541,null,11229.4506858972,1.465788528789901E-3,16.46,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},821334.31065575394,"","","","y","",null,"","","",1,"",1,null,"","","",821334.31065575394,""]
[null,"D0197 Local West",null,"Local","West","General Recreation  ",null,9102.16,75.805264070652782,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0198 Local West",null,"Local","West","Access / Recreation Corridor",null,7920.15,74.038214213691788,586393.76230457099,null,1,586393.76230457099,null,15064.792073191,261.91758776556554,3945734,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4532127.7623045705,"","","","y","",null,"","","",1,"",1,null,"","","",4532127.7623045705,""]
[null,"D0198 Local West",null,"Local","West","General Recreation  ",null,16069.65,42.937565062918793,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0199 District West",null,"District","West","Access / Recreation Corridor",null,14430.25,112.01563940323764,1616413.68049857,null,1,1616413.68049857,null,14430.2231478831,367.97767751630175,5310000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6926413.6804985702,"","","","","y",null,"","","","",1,1,null,"","","","",6926413.6804985702]
[null,"D0200 District West",null,"District","West","Access / Recreation Corridor",null,10274.86,139.30284380094326,1431317.21765656,null,1,1431317.21765656,null,11903.8687718085,198.25479390272679,2359999.0499999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3791316.2676565601,"","","","","y",null,"","","","",1,1,null,"","","","",3791316.2676565601]
[null,"D0200 Local West",null,"Local","West","General Recreation  ",null,1629.02,279.31148678153983,455003.99819686398,null,1,455003.99819686398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455003.99819686398,"","","","y","",null,"","","",1,"",1,null,"","","",455003.99819686398,""]
[null,"D0201 District West",null,"District","West","Access / Recreation Corridor",null,2166.48,493.95329645098036,1070139.93769512,null,1,1070139.93769512,null,2166.5100034647398,415.41465239518686,900000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1970139.93769512,"","","","","y",null,"","","","",1,1,null,"","","","",1970139.93769512]
[null,"D0201 Local West",null,"Local","West","General Recreation  ",null,6826.7,94.733263253429342,646715.56825218606,null,1,646715.56825218606,null,6826.6790449535001,155.27315595473701,1060000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1706715.5682521861,"","","","y","",null,"","","",1,"",1,null,"","","",1706715.5682521861,""]
[null,"D0202 Local West",null,"Local","West","General Recreation  ",null,2428.12,199.52805257270236,484478.05501283001,null,1,484478.05501283001,null,2428.1016449355202,543.63457261075803,1320000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1804478.0550128301,"","","","y","",null,"","","",1,"",1,null,"","","",1804478.0550128301,""]
[null,"D0203 District West",null,"District","West","Access / Recreation Corridor",null,10163.209999999999,140.34383950412814,1426343.9130867501,null,1,1426343.9130867501,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1426343.9130867501,"","","","","y",null,"","","","",1,1,null,"","","","",1426343.9130867501]
[null,"D0203 District West",null,"District","West","General Outdoor Sport ",null,42743.93,196.52493221672808,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0203 Local West",null,"Local","West","General Recreation  ",null,54603.54,12.636390285562674,689991.64241333294,null,1,689991.64241333294,null,107510.634256759,51.957216963854165,5585953.3499999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6275944.9924133327,"","","","y","",null,"","","",1,"",1,null,"","","",6275944.9924133327,""]
[null,"D0204 District West",null,"District","West","General Outdoor Sport ",null,43363.75,193.71590201323846,8400247.9459265694,null,1,8400247.9459265694,null,59619.106415229297,87.080947906891438,5191688.3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13591936.24592657,"","","","","y",null,"","","","",1,1,null,"","","","",13591936.24592657]
[null,"D0204 District West",null,"District","West","General Recreation  ",null,6971.59,990.4306843738043,6904876.6548735704,null,1,6904876.6548735704,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6904876.6548735704,"","","","","y",null,"","","","",1,1,null,"","","","",6904876.6548735704]
[null,"D0204 District West",null,"District","West","Specialised Outdoor Sport ",null,9283.7999999999993,843.68765613126425,7832627.4619914303,null,1,7832627.4619914303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7832627.4619914303,"","","","","y",null,"","","","",1,1,null,"","","","",7832627.4619914303]
[null,"D0205 Local West",null,"Local","West","General Outdoor Sport ",null,12262.49,87.172199517003477,1068948.22485526,null,1,1068948.22485526,null,26946.420462050501,87.102069950458912,2347089,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3416037.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",3416037.22485526,""]
[null,"D0205 Local West",null,"Local","West","General Recreation  ",null,14683.96,46.989479841495957,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0206 Local West",null,"Local","West","General Outdoor Sport ",null,7411.6,133.24140308522951,987531.98310648696,null,1,987531.98310648696,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},987531.98310648696,"","","","y","",null,"","","",1,"",1,null,"","","",987531.98310648696,""]
[null,"D0206 Local West",null,"Local","West","General Recreation  ",null,14980.92,46.058028639985594,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0208 District West",null,"District","West","Access / Recreation Corridor",null,47809.75,48.315417219101128,2309948.01839092,null,1,2309948.01839092,null,251441.21889688601,92.932975160221005,23367180.550000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25677128.568390921,"","","","","y",null,"","","","",1,1,null,"","","","",25677128.568390921]
[null,"D0208 District West",null,"District","West","General Outdoor Sport ",null,69479.08,120.90326967378626,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0208 District West",null,"District","West","General Recreation  ",null,141926.78,57.505482148818849,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0209 District West",null,"District","West","Access / Recreation Corridor",null,9500.36,147.02791460347711,1396818.11878229,null,1,1396818.11878229,null,9500.3577338558807,74.734027906108594,710000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2106818.1187822903,"","","","","y",null,"","","","",1,1,null,"","","","",2106818.1187822903]
[null,"D0210 Local West",null,"Local","West","General Recreation  ",null,8458.4599999999991,81.574144987779462,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0211 Local West",null,"Local","West","Access / Recreation Corridor",null,5083.9799999999996,88.150993685033583,448157.88887483702,null,1,448157.88887483702,null,6070.6373715748696,131.12725258921068,796026,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1244183.888874837,"","","","y","",null,"","","",1,"",1,null,"","","",1244183.888874837,""]
[null,"D0211 Local West",null,"Local","West","General Recreation  ",null,986.67444599999999,437.13677231413169,431311.68264927401,null,1,431311.68264927401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},431311.68264927401,"","","","y","",null,"","","",1,"",1,null,"","","",431311.68264927401,""]
[null,"D0212 Local West",null,"Local","West","General Recreation  ",null,2352.0300000000002,204.78971206226151,481671.54646180099,null,1,{"$f":"IFERROR(J326/100*100*L326,0)","v":481671.54646180099},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},481671.54646180099,"","","","y","",null,"","","",1,"",1,null,"","","",481671.54646180099,""]
[null,"D0213 District West",null,"District","West","Access / Recreation Corridor",null,22014.2,88.771379640676926,1954230.9056857901,null,1,1954230.9056857903,null,24823.758955969599,48.320590855219585,1199498.7,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3153729.6056857901,"","","","","y",null,"","","","",1,1,null,"","","","",3153729.6056857901]
[null,"D0213 District West",null,"District","West","Visitor Node  ",null,383.34977859999998,5988.4039331176755,2295653.3219280299,null,1,2295653.3219280299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2295653.3219280299,"","","","","y",null,"","","","",1,1,null,"","","","",2295653.3219280299]
[null,"D0213 Local West",null,"Local","West","General Recreation  ",null,2426,199.67018169570116,484399.86079377099,null,1,484399.86079377093,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},484399.86079377099,"","","","y","",null,"","","",1,"",1,null,"","","",484399.86079377099,""]
[null,"D0214 District West",null,"District","West","Access / Recreation Corridor",null,94740.75,24.381778890191601,2309948.01839092,null,1,2309948.01839092,null,115518.940958088,30.801895693373513,3558202.37,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5868150.3883909201,"","","","","y",null,"","","","",1,1,null,"","","","",5868150.3883909201]
[null,"D0214 District West",null,"District","West","General Recreation  ",null,20778.32,368.57303440381799,7658328.4522135397,null,1,7658328.4522135388,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7658328.4522135397,"","","","","y",null,"","","","",1,1,null,"","","","",7658328.4522135397]
[null,"D0215 Local West",null,"Local","West","General Recreation  ",null,3708.97,143.36082805430726,531721.01042858395,null,1,531721.01042858395,null,3708.99898943672,172.55329586843479,640000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1171721.0104285839,"","","","y","",null,"","","",1,"",1,null,"","","",1171721.0104285839,""]
[null,"D0216 Local West",null,"Local","West","General Recreation  ",null,30288.720000000001,22.780482054485397,689991.64241333294,null,1,689991.64241333294,null,30288.833103131299,62.397422626512977,1889945.12,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2579936.7624133332,"","","","y","",null,"","","",1,"",1,null,"","","",2579936.7624133332,""]
[null,"D0217 District West",null,"District","West","Access / Recreation Corridor",null,15602.86,106.94488532468918,1668646.0734371799,null,1,1668646.0734371799,null,6520.0975710265902,120.30531314219209,784402.38,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2453048.4534371798,"","","","","y",null,{"$f":"IF(U334=\"y\",1,\"\")","v":""},{"$f":"IF(V334=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA334:AE334)","v":1},null,{"$f":"IF(AA334=\"\",\"\",(AA334/$AF334)*$T334)","v":""},{"$f":"IF(AB334=\"\",\"\",(AB334/$AF334)*$T334)","v":""},{"$f":"IF(AC334=\"\",\"\",(AC334/$AF334)*$T334)","v":""},{"$f":"IF(AD334=\"\",\"\",(AD334/$AF334)*$T334)","v":""},{"$f":"IF(AE334=\"\",\"\",(AE334/$AF334)*$T334)","v":2453048.4534371798}]
[null,"D0217 District West",null,"District","West","General Recreation  ",null,3930.64,{"$f":"IFERROR(J335/H335,0)","v":1714.4607314945354},6738927.9296416799,null,1,6738927.9296416808,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6738927.9296416799,{"$f":"IF(AND(U$10=$E335,$D335=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D335<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W335=\"y\",1,\"\")","v":""},{"$f":"IF(X335=\"y\",1,\"\")","v":""},{"$f":"IF(Y335=\"y\",1,\"\")","v":1},1,null,"","","","",6738927.9296416799]
[null,"D0218 District North",null,"District","North","General Outdoor Sport ",null,22767.18,334.59357695309518,7617752.1933349697,null,1,7617752.1933349697,null,null,{"$f":"IFERROR(Q336/O336,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7617752.1933349697,"","","","","y",null,"","","","",1,1,null,"","","","",7617752.1933349697]
[null,"D0218 Local North",null,"Local","North","General Recreation  ",null,57017.68,12.101362987994827,689991.64241333294,null,1,689991.64241333294,null,76903.804082581701,70.241027013428052,5401802.1799999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6091793.8224133328,"","y","","","",null,"",1,"","","",1,null,"",6091793.8224133328,"","",""]
[null,"D0219 Local West",null,"Local","West","General Recreation  ",null,7927.4,86.701044384189899,687313.859251227,null,1,687313.859251227,null,1754.83055271129,124.21712151250806,217980,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},905293.859251227,"","","","y","",null,"","","",1,"",1,null,"","","",905293.859251227,""]
[null,"D0222 Local North",null,"Local","North","Access / Recreation Corridor",null,11483.01,51.405134889222857,590285.67798429495,null,1,590285.67798429495,null,11461.048527987399,57.963283060686678,664320,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1254605.6779842949,"","y","","","",null,"",1,"","","",1,null,"",1254605.6779842949,"","",""]
[null,"D0222 Local North",null,"Local","North","General Recreation  ",null,5963.47,103.10710648493142,614876.13630969403,null,1,614876.13630969403,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},614876.13630969403,"","y","","","",null,"",1,"","","",1,null,"",614876.13630969403,"","",""]
[null,"D0223 District North",null,"District","North","Specialised Outdoor Sport ",null,15218.04,533.07053944351503,8112288.79207299,null,1,8112288.79207299,null,3511.1489009452298,154.93659920077707,544005.47,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8656294.2620729897,"","","","","y",null,"","","","",1,1,null,"","","","",8656294.2620729897]
[null,"D0223 Local North",null,"Local","North","Access / Recreation Corridor",null,6587.42,79.156339934113205,521436.05680877599,null,1,521436.05680877599,null,20693.474377714199,156.09139098838915,3230073.2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3751509.2568087764,"","y","","","",null,"",1,"","","",1,null,"",3751509.2568087764,"","",""]
[null,"D0223 Local North",null,"Local","North","General Recreation  ",null,2399.14,201.49268270793829,483409.15479192301,null,1,483409.15479192301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},483409.15479192301,"","y","","","",null,"",1,"","","",1,null,"",483409.15479192301,"","",""]
[null,"D0224 Local North",null,"Local","North","General Recreation  ",null,8842.5400000000009,78.030932561609319,689991.64241333294,null,1,689991.64241333294,null,1557.8580100564,221.49515409784212,345058,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1035049.6424133329,"","y","","","",null,"",1,"","","",1,null,"",1035049.6424133329,"","",""]
[null,"D0225 District North",null,"District","North","Specialised Outdoor Sport ",null,10398.719999999999,758.28274985052781,7885169.9965256797,null,1,7885169.9965256788,null,26109.390564875099,97.202563334213949,2537899.69,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10423069.68652568,"","","","","y",null,"","","","",1,1,null,"","","","",10423069.68652568]
[null,"D0225 Local North",null,"Local","North","Access / Recreation Corridor",null,5782.84,83.388189674980282,482220.558780063,null,1,482220.55878006306,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},482220.558780063,"","y","","","",null,"",1,"","","",1,null,"",482220.558780063,"","",""]
[null,"D0226 Local North",null,"Local","North","General Recreation  ",null,1790.14,257.49201673909806,460946.75884532899,null,1,460946.75884532899,null,1790.13941970003,335.16942501637152,600000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1060946.7588453291,"","y","","","",null,"",1,"","","",1,null,"",1060946.7588453291,"","",""]
[null,"D0227 District North",null,"District","North","General Recreation  ",null,164433.79999999999,49.634369051431882,8161567.9137293398,null,1,8161567.9137293398,null,15789.395434539299,136.84817819391361,2160750,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10322317.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",10322317.91372934]
[null,"D0227 Metropolitan North",null,"Metropolitan","North","General Outdoor Sport ",null,226327.54,63.986992927413958,14482018.701259,null,{"$f":"IF(K349=\"\",1,VLOOKUP(K349,PArksitecond,2,FALSE))","v":1},6816512.0078613702,null,374900.56986031,42.452301462038754,15915392.01,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30397410.711259,"","","","","y",null,"","","","",1,1,null,"","","","",30397410.711259]
[null,"D0228 District North",null,"District","North","Access / Recreation Corridor",null,200399.24,11.526730432664914,2309948.01839092,null,1,{"$f":"IFERROR(J350/100*100*L350,0)","v":2309948.01839092},null,8490.8078624098307,122.09114807431068,1036652.48,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3346600.49839092,"","","","","y",null,"","","","",1,1,null,"","","","",3346600.49839092]
[null,"D0228 District North",null,"District","North","General Outdoor Sport ",null,72397.08,116.03020378621029,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0228 District North",null,"District","North","General Recreation  ",null,363397.07,22.459091136120993,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0228 Local North",null,"Local","North","General Outdoor Sport ",null,22644.29,47.20608263077623,1068948.22485526,null,1,1068948.22485526,null,638184.833007504,5.5042251528385915,3512713.01,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4581661.2348552598,"","y","","","",null,"",1,"","","",1,null,"",4581661.2348552598,"","",""]
[null,"D0228 Metropolitan North",null,"Metropolitan","North","Specialised Outdoor Sport ",null,14913.74,901.94674066415257,13451399.184112599,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13451399.184112599,"","","","","y",null,"","","","",1,1,null,"","","","",13451399.184112599]
[null,"D0229 Local West",null,"Local","West","General Recreation  ",null,3504.46,149.57449940190671,524177.85017400602,null,1,{"$f":"IFERROR(J355/100*100*L355,0)","v":524177.85017400602},null,3504.44968743551,385.22453463667915,1350000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1874177.8501740061,"","","","y","",null,"","","",1,"",1,null,"","","",1874177.8501740061,""]
[null,"D0230 District West",null,"District","West","General Outdoor Sport ",null,28933.57,272.96152141429002,7897751.2871468598,null,1,7897751.2871468598,null,166800.427176606,85.328819721369285,14232883.58,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22130634.867146861,"","","","","y",null,"","","","",1,1,null,"","","","",22130634.867146861]
[null,"D0230 District West",null,"District","West","General Recreation  ",null,65406.27,124.78265331029182,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0230 District West",null,"District","West","Specialised Outdoor Sport ",null,13376.53,599.96908363507498,8025504.4463170897,null,1,8025504.4463170897,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8025504.4463170897,"","","","","y",null,"","","","",1,1,null,"","","","",8025504.4463170897]
[null,"D0231 District North",null,"District","North","General Recreation  ",null,32332.53,252.42589781032726,8161567.9137293398,null,1,8161567.9137293398,null,32332.533467544701,128.20036679652031,4145042.65,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12306610.56372934,"","","","","y",null,"","","","",1,1,null,"","","","",12306610.56372934]
[null,"D0232 Local North",null,"Local","North","General Recreation  ",null,11689.43,59.026970725974913,689991.64241333294,null,1,689991.64241333294,null,11689.379962360401,440.74108435086526,5151990,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5841981.6424133331,"","y","","","",null,"",1,"","","",1,null,"",5841981.6424133331,"","",""]
[null,"D0233 Local North",null,"Local","North","General Recreation  ",null,9955.4500000000007,69.307931074269163,689991.64241333294,null,1,689991.64241333294,null,9955.4344745829494,380.03353943610716,3783399,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4473390.6424133331,"","y","","","",null,"",1,"","","",1,null,"",4473390.6424133331,"","",""]
[null,"D0234 Local North",null,"Local","North","General Recreation  ",null,4095.65,133.30810516337479,545983.34091237595,null,1,545983.34091237595,null,4095.6288102631902,394.52452232754098,1615826,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2161809.3409123761,"","y","","","",null,"",1,"","","",1,null,"",2161809.3409123761,"","",""]
[null,"D0235 Local North",null,"Local","North","General Recreation  ",null,6320.93,99.362073998104066,628060.714396836,null,1,628060.714396836,null,6320.9606496222696,108.16346405207516,683697,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1311757.714396836,"","y","","","",null,"",1,"","","",1,null,"",1311757.714396836,"","",""]
[null,"D0236 Local North",null,"Local","North","General Recreation  ",null,4466.95,125.29318538764369,559678.39446733496,null,1,559678.39446733496,null,4466.9093831953796,456.95173662552918,2041162,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2600840.3944673352,"","y","","","",null,"",1,"","","",1,null,"",2600840.3944673352,"","",""]
[null,"D0237 District West",null,"District","West","Access / Recreation Corridor",null,89402.96,25.837489255287743,2309948.01839092,null,1,2309948.01839092,null,100217.526538447,19.71345630090039,1975633.83,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4285581.8483909201,"","","","","y",null,"","","","",1,1,null,"","","","",4285581.8483909201]
[null,"D0238 District North",null,"District","North","General Recreation  ",null,49983.19,163.28625511355597,8161567.9137293398,null,1,8161567.9137293398,null,45028.2984400235,58.845274900390336,2649702.6,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10811270.513729339,"","","","","y",null,"","","","",1,1,null,"","","","",10811270.513729339]
[null,"D0238 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D0239 Local North",null,"Local","North","General Recreation  ",null,23022.54,29.970265766215757,689991.64241333294,null,1,689991.64241333294,null,10766.959136744499,92.424792122029814,995133.96,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1685125.602413333,"","y","","","",null,"",1,"","","",1,null,"",1685125.602413333,"","",""]
[null,"D0240 Local North",null,"Local","North","Access / Recreation Corridor",null,79366.25,7.4374898396269815,590285.67798429495,null,1,590285.67798429495,null,104619.754355428,57.962059243598119,6063976.4000000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6654262.0779842958,"","y","","","",null,"",1,"","","",1,null,"",6654262.0779842958,"","",""]
[null,"D0240 Local North",null,"Local","North","General Recreation  ",null,71421.09,9.6608948759159645,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0241 Local North",null,"Local","North","General Recreation  ",null,8168.01,84.474877285083267,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0242 Local North",null,"Local","North","General Recreation  ",null,10292.36,67.039206014299239,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0243 District North",null,"District","North","Access / Recreation Corridor",null,59161.01,39.045107891006595,2309948.01839092,null,1,2309948.01839092,null,468597.727432026,16.822431028847635,7882952.9500000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10192900.968390919,"","","","","y",null,"","","","",1,1,null,"","","","",10192900.968390919]
[null,"D0243 District North",null,"District","North","General Outdoor Sport ",null,207471.44,40.488695436473421,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0243 District North",null,"District","North","General Recreation  ",null,5352.34,1273.5573614272207,6816512.0078613702,null,1,6816512.0078613702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6816512.0078613702,"","","","","y",null,"","","","",1,1,null,"","","","",6816512.0078613702]
[null,"D0244 District North",null,"District","North","General Outdoor Sport ",null,24078.720000000001,318.84193503098879,7677305.6778693702,null,1,7677305.6778693702,null,19128.0635920104,97.725522032496158,1869300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9546605.6778693702,"","","","","y",null,"","","","",1,1,null,"","","","",9546605.6778693702]
[null,"D0244 Local North",null,"Local","North","General Recreation  ",null,13220.39,52.191474110319966,689991.64241333294,null,1,689991.64241333294,null,18171.083143863201,91.344801895343522,1659833.99,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2349825.6324133328,"","y","","","",null,"",1,"","","",1,null,"",2349825.6324133328,"","",""]
[null,"D0245 District North",null,"District","North","Access / Recreation Corridor",null,111225.81,20.768093470309815,2309948.01839092,null,1,2309948.01839092,null,512272.56607762998,27.084212094811754,13874498.83,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16184446.84839092,"","","","","y",null,"","","","",1,1,null,"","","","",16184446.84839092]
[null,"D0245 District North",null,"District","North","General Outdoor Sport ",null,131287.67999999999,63.983520357177227,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0245 District North",null,"District","North","General Recreation  ",null,161670.79999999999,50.48263454952496,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0245 District North",null,"District","North","Specialised Outdoor Sport ",null,23192.3,365.98740078437328,8488089.5952114202,null,1,8488089.5952114202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8488089.5952114202,"","","","","y",null,"","","","",1,1,null,"","","","",8488089.5952114202]
[null,"D0246 District North",null,"District","North","Access / Recreation Corridor",null,13440.49,116.98428434277098,1572326.1038661699,null,1,1572326.1038661699,null,65656.030461104703,29.458848431993015,1934151.05,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3506477.15386617,"","","","","y",null,"","","","",1,1,null,"","","","",3506477.15386617]
[null,"D0246 District North",null,"District","North","General Outdoor Sport ",null,48269.38,174.02850307848516,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0246 Local North",null,"Local","North","General Recreation  ",null,3946.38,136.95529990553266,540477.65644119598,null,1,540477.65644119598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},540477.65644119598,"","y","","","",null,"",1,"","","",1,null,"",540477.65644119598,"","",""]
[null,"D0247 District North",null,"District","North","Access / Recreation Corridor",null,26509.71,81.271261480707636,2154477.5731877298,null,1,2154477.5731877298,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2154477.5731877298,"","","","","y",null,"","","","",1,1,null,"","","","",2154477.5731877298]
[null,"D0247 District North",null,"District","North","General Outdoor Sport ",null,40372.17,208.0702609229717,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0247 Local North",null,"Local","North","General Recreation  ",null,41598.32,16.587007417927765,689991.64241333294,null,1,689991.64241333294,null,108267.459205532,31.26131179983452,3384582.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4074574.4424133329,"","y","","","",null,"",1,"","","",1,null,"",4074574.4424133329,"","",""]
[null,"D0248 District West",null,"District","West","Access / Recreation Corridor",null,37039.919999999998,62.363742102869558,2309948.01839092,null,1,2309948.01839092,null,34760.065581053001,295.33267036169428,10265782.99,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12575731.00839092,"","","","","y",null,"","","","",1,1,null,"","","","",12575731.00839092]
[null,"D0248 Local West",null,"Local","West","General Recreation  ",null,2596.1999999999998,188.99835481004047,490677.52875782701,null,1,490677.52875782701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},490677.52875782701,"","","","y","",null,"","","",1,"",1,null,"","","",490677.52875782701,""]
[null,"D0249 Metropolitan West",null,"Metropolitan","West","Botanic Garden / Arboretum",null,140730.62,55.686472026374787,7836791.7338843802,null,1,590285.67798429495,null,1524934.0653444999,10.079170568287966,15370070.550000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23206862.28388438,"","","","","y",null,"","","","",1,1,null,"","","","",23206862.28388438]
[null,"D0249 Metropolitan West",null,"Metropolitan","West","Nature Recreation  ",null,2682489.94,1.3051070229735884,3500936.4597499999,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3500936.4597499999,"","","","","y",null,"","","","",1,1,null,"","","","",3500936.4597499999]
[null,"D0249 Metropolitan West",null,"Metropolitan","West","Visitor Node  ",null,276281.59000000003,10.038451336217225,2773439.2963077198,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2773439.2963077198,"","","","","y",null,"","","","",1,1,null,"","","","",2773439.2963077198]
[null,"D0249;D1430 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,1,null,null,25513.0781942785,17.848527587789089,455370.88,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455370.88,"","","","","y",null,"","","","",1,1,null,"","","","",455370.88]
[null,"D0250 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,1,8266794.7210376104,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0251 Local West",null,"Local","West","   ",null,null,0,null,null,1,{"$f":"IFERROR(J395/100*100*L395,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0252 Local West",null,"Local","West","Access / Recreation Corridor",null,17203.5,34.311952683133953,590285.67798429495,null,1,590285.67798429495,null,20317.962799855999,341.56977588566048,6940002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7530287.6779842954,"","","","y","",null,"","","",1,"",1,null,"","","",7530287.6779842954,""]
[null,"D0252 Local West",null,"Local","West","General Recreation  ",null,3114.45,163.68626747958322,509792.69575178798,null,1,509792.69575178798,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},509792.69575178798,"","","","y","",null,"","","",1,"",1,null,"","","",509792.69575178798,""]
[null,"D0253 District West",null,"District","West","Access / Recreation Corridor",null,10443.15,137.77581262647286,1438813.47763015,null,1,1438813.47763015,null,102707.39428018899,120.55217724853,12381600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13820413.47763015,"","","",{"$f":"IF(AND(X$10=$E398,$D398=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U398=\"y\",1,\"\")","v":""},{"$f":"IF(V398=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA398:AE398)","v":1},null,{"$f":"IF(AA398=\"\",\"\",(AA398/$AF398)*$T398)","v":""},{"$f":"IF(AB398=\"\",\"\",(AB398/$AF398)*$T398)","v":""},{"$f":"IF(AC398=\"\",\"\",(AC398/$AF398)*$T398)","v":""},{"$f":"IF(AD398=\"\",\"\",(AD398/$AF398)*$T398)","v":""},{"$f":"IF(AE398=\"\",\"\",(AE398/$AF398)*$T398)","v":13820413.47763015}]
[null,"D0253 District West",null,"District","West","General Outdoor Sport ",null,76682.679999999993,{"$f":"IFERROR(J399/H399,0)","v":109.54557073287697},8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,{"$f":"IF(AND(U$10=$E399,$D399=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D399<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W399=\"y\",1,\"\")","v":""},{"$f":"IF(X399=\"y\",1,\"\")","v":""},{"$f":"IF(Y399=\"y\",1,\"\")","v":1},1,null,"","","","",8400247.9459265694]
[null,"D0253 Local West",null,"Local","West","General Recreation  ",null,27627.759999999998,24.974577830896642,689991.64241333294,null,1,689991.64241333294,null,12046.2814770477,{"$f":"IFERROR(Q400/O400,0)","v":444.67249169017481},5356650,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6046641.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",6046641.6424133331,""]
[null,"D0255 District West",null,"District","West","Access / Recreation Corridor",null,63014.78,36.657241656495827,2309948.01839092,null,1,2309948.01839092,null,43298.245053522602,4.0186386257667491E-5,1.74,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309949.7583909202,"","","","","y",null,"","","","",1,1,null,"","","","",2309949.7583909202]
[null,"D0255 Local West",null,"Local","West","General Recreation  ",null,1346.17,330.24903262119346,444571.34024367202,null,1,444571.34024367208,null,17954.056730698801,5.5697718627019083E-5,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},444572.34024367202,"","","","y","",null,"","","",1,"",1,null,"","","",444572.34024367202,""]
[null,"D0256 District West",null,"District","West","Access / Recreation Corridor",null,70947.509999999995,32.558549530362946,2309948.01839092,null,1,2309948.01839092,null,73660.187925323495,2.4221632475453183,178417,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2488365.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2488365.01839092]
[null,"D0256 Local West",null,"Local","West","General Recreation  ",null,4900.87,117.46549657709242,575683.12820977496,null,1,575683.12820977496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},575683.12820977496,"","","","y","",null,"","","",1,"",1,null,"","","",575683.12820977496,""]
[null,"D0257 Local West",null,"Local","West","Access / Recreation Corridor",null,7417.36,75.753045519005283,561887.60971084901,null,1,561887.60971084901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},561887.60971084901,"","","","y","",null,"","","",1,"",1,null,"","","",561887.60971084901,""]
[null,"D0258 Local West",null,"Local","West","Access / Recreation Corridor",null,24285.38,24.306215426083302,590285.67798429495,null,1,590285.67798429495,null,7851.8191481742497,108.25516787375915,850000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1440285.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",1440285.6779842949,""]
[null,"D0259 Local West",null,"Local","West","General Recreation  ",null,66354.97,10.398492266869127,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0260 District West",null,"District","West","General Recreation  ",null,20262.060000000001,376.57352957799793,7630155.4507211698,null,1,7630155.4507211698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7630155.4507211698,"","","","","y",null,"","","","",1,1,null,"","","","",7630155.4507211698]
[null,"D0261 Local West",null,"Local","West","Access / Recreation Corridor",null,35196.11,16.771332911060199,590285.67798429495,null,1,590285.67798429495,null,51931.335150898703,22.277667166429072,1156909,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1747194.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",1747194.6779842949,""]
[null,"D0261 Local West",null,"Local","West","General Outdoor Sport ",null,10306.290000000001,103.71804255995707,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D0261 Local West",null,"Local","West","General Recreation  ",null,14492.26,47.611044958711268,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0262 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0263 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0264 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0265 Local West",null,"Local","West","General Outdoor Sport ",null,5448.25,169.92176112739762,925776.235062344,null,1,925776.235062344,null,28549.504267512701,1.9401667882209352,55390.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},981167.03506234405,"","","","y","",null,"","","",1,"",1,null,"","","",981167.03506234405,""]
[null,"D0265 Local West",null,"Local","West","General Recreation  ",null,23101.22,29.868190615618261,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0266 Local West",null,"Local","West","Access / Recreation Corridor",null,35702.78,16.533325359658125,590285.67798429495,null,1,590285.67798429495,null,29520.781611542101,7.2769753466150915,214822,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},805107.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",805107.67798429495,""]
[null,"D0267 District West",null,"District","West","General Recreation  ",null,12489.55,576.96227183644646,7205999.1422148896,null,1,7205999.1422148906,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7205999.1422148896,"","","","","y",null,"","","","",1,1,null,"","","","",7205999.1422148896]
[null,"D0268 Local West",null,"Local","West","General Recreation  ",null,19620.93,35.166102851054099,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0269 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0270 Local West",null,"Local","West","Access / Recreation Corridor",null,19161.830000000002,30.805287281240616,590285.67798429495,null,1,590285.67798429495,null,19161.7739389503,5.2187235022499224E-5,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590286.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590286.67798429495,""]
[null,"D0271 Local West",null,"Local","West","Access / Recreation Corridor",null,78897.94,7.4816361236338356,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D0271 Local West",null,"Local","West","General Recreation  ",null,33624.01,20.520801725116453,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0272 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0273 District West",null,"District","West","Specialised Outdoor Sport ",null,18496.560000000001,446.93687480469936,8266794.7210376104,null,1,8266794.7210376104,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8266794.7210376104,"","","","","y",null,"","","","",1,1,null,"","","","",8266794.7210376104]
[null,"D0273 Local West",null,"Local","West","General Recreation  ",null,16688.080000000002,41.346376719990126,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0274 District North",null,"District","North","General Recreation  ",null,24917.34,316.41420520642009,7884200.3319581402,null,1,7884200.3319581402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7884200.3319581402,"","","","","y",null,"","","","",1,1,null,"","","","",7884200.3319581402]
[null,"D0275 District North",null,"District","North","Access / Recreation Corridor",null,16284.31,104.33358125945036,1699000.38063908,null,1,1699000.38063908,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1699000.38063908,"","","","","y",null,"","","","",1,1,null,"","","","",1699000.38063908]
[null,"D0275 District North",null,"District","North","General Recreation  ",null,41502.14,196.65414635797913,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0276 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,101813.75,22.689600139444526,2310113.2761973701,null,null,7274582.76884792,null,null,0,null,2016,null,2310113.2761973701,"","","","","y",null,"","","","",1,1,null,"","","","",2310113.2761973701]
[null,"D0276 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,24754.76,455.18583142082576,11268016.012223,null,null,7563394.8061349997,null,null,0,null,2016,null,11268016.012223,"","","","","y",null,"","","","",1,1,null,"","","","",11268016.012223]
[null,"D0278 Local North",null,"Local","North","General Recreation  ",null,4684.3900000000003,121.18941114852521,567698.46569004003,null,1,{"$f":"IFERROR(J432/100*100*L432,0)","v":567698.46569004003},null,4684.3964664278001,165.08209873826206,773310,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1341008.46569004,"","y","","","",null,"",1,"","","",1,null,"",1341008.46569004,"","",""]
[null,"D0279 District North",null,"District","North","General Outdoor Sport ",null,15622.83,466.83901576545412,7293346.5806710096,null,1,7293346.5806710096,null,2903.0884312225899,508.39161980968169,1475905.83,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8769252.4106710106,"","","","","y",null,"","","","",1,1,null,"","","","",8769252.4106710106]
[null,"D0279 Local North",null,"Local","North","General Recreation  ",null,5723.8,105.88003289926972,606036.13230884005,null,1,606036.13230884005,null,18443.6425781137,119.0824372516454,2196313.91,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2802350.04230884,"","y","","","",null,"",1,"","","",1,null,"",2802350.04230884,"","",""]
[null,"D0280 District North",null,"District","North","General Outdoor Sport ",null,25806.23,300.53778623125191,7755747.2351745199,null,1,7755747.235174519,null,56852.417654996498,57.616135515604078,3275616.6,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11031363.83517452,"","","","","y",null,"","","","",1,1,null,"","","","",11031363.83517452]
[null,"D0280 District North",null,"District","North","General Recreation  ",null,31898.6,255.85975289603118,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0281 District North",null,"District","North","Access / Recreation Corridor",null,110458.57,20.912347664748147,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0281 District North",null,"District","North","General Recreation  ",null,71092.27,114.80246605895886,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0283 District North",null,"District","North","General Outdoor Sport ",null,119939.45,70.037405923793798,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0283 District North",null,"District","North","General Recreation  ",null,2101.75,3158.8547383376472,6639122.9463011501,null,1,6639122.9463011511,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6639122.9463011501,"","","","","y",null,"","","","",1,1,null,"","","","",6639122.9463011501]
[null,"D0283 District North",null,"District","North","Specialised Outdoor Sport ",null,10519.32,750.12961676627867,7890853.48024185,null,1,7890853.4802418491,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7890853.48024185,"","","","","y",null,"","","","",1,1,null,"","","","",7890853.48024185]
[null,"D0283 Local North",null,"Local","North","General Recreation  ",null,22658.68,30.451537442310538,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0284 District North",null,"District","North","General Recreation  ",null,84662,96.40178490620751,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0284 District North",null,"District","North","Specialised Outdoor Sport ",null,8491.32,918.02928996756339,7795280.4704873702,null,1,7795280.4704873711,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7795280.4704873702,"","","","","y",null,"","","","",1,1,null,"","","","",7795280.4704873702]
[null,"D0284 Local North",null,"Local","North","General Recreation  ",null,7575.07,89.018120812161612,674318.49642058101,null,1,674318.49642058101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674318.49642058101,"","y","","","",null,"",1,"","","",1,null,"",674318.49642058101,"","",""]
[null,"D0286 Local North",null,"Local","North","General Recreation  ",null,14785.4,46.667093376799613,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0287 Local North",null,"Local","North","General Recreation  ",null,3366.64,154.18770294830335,519094.48825387598,null,1,519094.48825387598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},519094.48825387598,"","y","","","",null,"",1,"","","",1,null,"",519094.48825387598,"","",""]
[null,"D0288 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,17485.98,617.3647984050765,10795228.517615199,null,null,7947755.2093417104,null,null,0,null,2016,null,10795228.517615199,"","","","","y",null,"","","","",1,1,null,"","","","",10795228.517615199]
[null,"D0289 Local North",null,"Local","North","General Recreation  ",null,10087.23,68.402489326934443,689991.64241333294,null,1,{"$f":"IFERROR(J449/100*100*L449,0)","v":689991.64241333294},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0290 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D0291 Local North",null,"Local","North","General Outdoor Sport ",null,6655.34,144.80768438046695,963744.37416469702,null,1,963744.37416469702,null,9708.3135547622896,142.14621233809024,1380000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2343744.3741646968,"","y","","","",null,"",1,"","","",1,null,"",2343744.3741646968,"","",""]
[null,"D0291 Local North",null,"Local","North","General Recreation  ",null,3053.06,166.23596750964214,507528.38296498801,null,1,507528.38296498801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},507528.38296498801,"","y","","","",null,"",1,"","","",1,null,"",507528.38296498801,"","",""]
[null,"D0292 District North",null,"District","North","General Recreation  ",null,10922.35,651.91785042608319,7120474.93360133,null,1,7120474.9336013291,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7120474.93360133,"","","","","y",null,"","","","",1,1,null,"","","","",7120474.93360133]
[null,"D0293 Local North",null,"Local","North","Access / Recreation Corridor",null,13719.4,43.025619049251056,590285.67798429495,null,1,590285.67798429495,null,10159.0784678361,115.16792627444012,1170000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1760285.6779842949,"","y","","","",null,"",1,"","","",1,null,"",1760285.6779842949,"","",""]
[null,"D0294 Local North",null,"Local","North","Access / Recreation Corridor",null,12236.58,48.239432748716958,590285.67798429495,null,1,590285.67798429495,null,19007.130541049301,224.65253188944911,4270000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4860285.6779842954,"","y","","","",null,"",1,"","","",1,null,"",4860285.6779842954,"","",""]
[null,"D0294 Local North",null,"Local","North","General Recreation  ",null,6770.5,95.213453033870181,644642.68376581802,null,1,644642.68376581802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},644642.68376581802,"","y","","","",null,"",1,"","","",1,null,"",644642.68376581802,"","",""]
[null,"D0295 Local North",null,"Local","North","Access / Recreation Corridor",null,10072.91,58.601305678725907,590285.67798429495,null,1,590285.67798429495,null,10072.947981740201,121.31503133096568,1222000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1812285.6779842949,"","y","","","",null,"",1,"","","",1,null,"",1812285.6779842949,"","",""]
[null,"D0297 Local South",null,"Local","South","General Outdoor Sport ",null,9578.64,110.21341778553845,1055694.65213727,null,1,1055694.65213727,null,32702.507652464501,58.405307027152702,1910000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2965694.6521372702,"","","y","","",null,"","",1,"","",1,null,"","",2965694.6521372702,"",""]
[null,"D0297 Local South",null,"Local","South","General Recreation  ",null,24861.78,27.753107074929186,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0298 Local South",null,"Local","South","Access / Recreation Corridor",null,7449.32,75.637152221870053,563445.35078942101,null,1,563445.35078942101,null,7449.4105555484803,69.804180629122783,520000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1083445.350789421,"","","y","","",null,"","",1,"","",1,null,"","",1083445.350789421,"",""]
[null,"D0299 District South",null,"District","South","General Outdoor Sport ",null,60491.85,138.86578019892877,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0299 District South",null,"District","South","General Recreation  ",null,29911.59,272.69507442775159,8156743.2613023901,null,1,8156743.2613023911,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8156743.2613023901,"","","","","y",null,{"$f":"IF(U462=\"y\",1,\"\")","v":""},{"$f":"IF(V462=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA462:AE462)","v":1},null,{"$f":"IF(AA462=\"\",\"\",(AA462/$AF462)*$T462)","v":""},{"$f":"IF(AB462=\"\",\"\",(AB462/$AF462)*$T462)","v":""},{"$f":"IF(AC462=\"\",\"\",(AC462/$AF462)*$T462)","v":""},{"$f":"IF(AD462=\"\",\"\",(AD462/$AF462)*$T462)","v":""},{"$f":"IF(AE462=\"\",\"\",(AE462/$AF462)*$T462)","v":8156743.2613023901}]
[null,"D0300 District South",null,"District","South","General Outdoor Sport ",null,48968.66,{"$f":"IFERROR(J463/H463,0)","v":171.54334927536448},8400247.9459265694,null,1,8400247.9459265694,null,252.89150355060499,516.62471125233435,130650,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8530897.9459265694,{"$f":"IF(AND(U$10=$E463,$D463=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D463<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W463=\"y\",1,\"\")","v":""},{"$f":"IF(X463=\"y\",1,\"\")","v":""},{"$f":"IF(Y463=\"y\",1,\"\")","v":1},1,null,"","","","",8530897.9459265694]
[null,"D0300 District South",null,"District","South","General Recreation  ",null,13746.32,529.20219875922578,7274582.76884792,null,1,7274582.76884792,null,null,{"$f":"IFERROR(Q464/O464,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7274582.76884792,"","","","","y",null,"","","","",1,1,null,"","","","",7274582.76884792]
[null,"D0300 District South",null,"District","South","Specialised Outdoor Sport ",null,3570.85,2118.0936768934566,7563394.8061349997,null,1,7563394.8061349988,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7563394.8061349997,"","","","","y",null,"","","","",1,1,null,"","","","",7563394.8061349997]
[null,"D0301 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0303 District South",null,"District","South","Access / Recreation Corridor",null,52875.76,43.686332232216046,2309948.01839092,null,1,2309948.01839092,null,82515.077013718299,35.442613711840657,2924550,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5234498.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",5234498.01839092]
[null,"D0303 District South",null,"District","South","General Outdoor Sport ",null,29639.37,267.54279043094812,7929799.7564153299,null,1,7929799.7564153299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7929799.7564153299,"","","","","y",null,"","","","",1,1,null,"","","","",7929799.7564153299]
[null,"D0304 Local South",null,"Local","South","General Recreation  ",null,41372.519999999997,16.677534808450947,689991.64241333294,null,1,689991.64241333294,null,34392.8069706405,132.08516576963186,4542779.6100000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5232771.2524133334,"","","y","","",null,"","",1,"","",1,null,"","",5232771.2524133334,"",""]
[null,"D0305 District South",null,"District","South","Botanic Garden / Arboretum",null,158419.16,51.9013341228138,8222165.7546154996,null,1,8222165.7546154996,null,151479.22084636,75.191580312869675,11389962,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19612127.754615501,"","","","","y",null,"","","","",1,1,null,"","","","",19612127.754615501]
[null,"D0307 District South",null,"District","South","Specialised Outdoor Sport ",null,1393.4,5354.3696759617842,7460778.7064851504,null,1,7460778.7064851513,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7460778.7064851504,"","","","","y",null,"","","","",1,1,null,"","","","",7460778.7064851504]
[null,"D0307 Local South",null,"Local","South","General Recreation  ",null,3411.23,152.65436477127048,520739.14873870101,null,1,520739.14873870101,null,4626.5093066397003,154.13202973062423,713093.27,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1233832.4187387009,"","","y","","",null,"","",1,"","",1,null,"","",1233832.4187387009,"",""]
[null,"D0308 Local South",null,"Local","South","General Recreation  ",null,2008.15,233.5422423551139,468987.853985422,null,1,468987.85398542206,null,2008.17836958461,218.96319403686991,439717.15,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},908705.00398542196,"","","y","","",null,"","",1,"","",1,null,"","",908705.00398542196,"",""]
[null,"D0310 Local South",null,"Local","South","General Recreation  ",null,8054.82,85.66195674308463,689991.64241333294,null,1,689991.64241333294,null,15832.2416611185,49.669001827530543,786371.64,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1476363.282413333,"","","y","","",null,"","",1,"","",1,null,"","",1476363.282413333,"",""]
[null,"D0311 District South",null,"District","South","Specialised Outdoor Sport ",null,7104.89,1087.974980234012,7729942.5573148299,null,1,7729942.5573148299,null,405.611892042357,4.930821899549102E-3,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7729944.5573148299,"","","","","y",null,"","","","",1,1,null,"","","","",7729944.5573148299]
[null,"D0311 Local South",null,"Local","South","General Recreation  ",null,16405.669999999998,42.058120297027372,689991.64241333294,null,1,689991.64241333294,null,46209.916329858999,19.408159140519626,896849.41,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1586841.052413333,"","","y","","",null,"","",1,"","",1,null,"","",1586841.052413333,"",""]
[null,"D0312 Local South",null,"Local","South","Access / Recreation Corridor",null,30179.33,19.559270467047973,590285.67798429495,null,1,590285.67798429495,null,28441.240378421899,147.84868536149688,4205000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4795285.6779842954,"","","y","","",null,"","",1,"","",1,null,"","",4795285.6779842954,"",""]
[null,"D0313 Local South",null,"Local","South","General Recreation  ",null,4032.1,134.82784617045533,543639.35854389297,null,1,543639.35854389297,null,1585.98536568746,580.08101455666178,920000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1463639.3585438929,"","","y","","",null,"","",1,"","",1,null,"","",1463639.3585438929,"",""]
[null,"D0313 Metropolitan South",null,"Metropolitan","South","   ",null,null,0,null,null,null,569261.98123055894,null,2446.1072668051402,597.87993349537055,1462478.45,2016,null,1462478.45,"","","","","y",null,"","","","",1,1,null,"","","","",1462478.45]
[null,"D0314 Local South",null,"Local","South","   ",null,null,0,null,null,1,{"$f":"IFERROR(J480/100*100*L480,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0315 Local South",null,"Local","South","General Recreation  ",null,3034.99,167.0061146493758,506861.88789970899,null,1,506861.88789970899,null,3035.0234169999499,204.22939623072116,619841,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1126702.8878997089,"","","y","","",null,"","",1,"","",1,null,"","",1126702.8878997089,"",""]
[null,"D0316 District South",null,"District","South","General Outdoor Sport ",null,51032.13,164.60704160156689,8400247.9459265694,null,1,8400247.9459265694,null,76223.324703423597,67.951610483442494,5179497.67,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13579745.615926569,"","","","","y",null,"","","","",1,1,null,"","","","",13579745.615926569]
[null,"D0316 District South",null,"District","South","General Recreation  ",null,26081.96,304.72231417200663,7947755.2093417104,null,1,7947755.2093417104,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7947755.2093417104,"","","","","y",null,"","","","",1,1,null,"","","","",7947755.2093417104]
[null,"D0317 Local South",null,"Local","South","General Recreation  ",null,20724.77,33.29309046196088,689991.64241333294,null,1,689991.64241333294,null,20724.7216756895,53.2386884256332,1103357,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1793348.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1793348.6424133331,"",""]
[null,"D0318 Local South",null,"Local","South","Access / Recreation Corridor",null,25860.44,22.825817270869909,590285.67798429495,null,1,590285.67798429495,null,22766.581612484399,65.603524737371174,1493568,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2083853.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",2083853.6779842949,"",""]
[null,"D0319 Local South",null,"Local","South","Access / Recreation Corridor",null,54256.66,10.879506368145309,590285.67798429495,null,1,590285.67798429495,null,55531.057217272697,25.953746826050139,1441239,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2031524.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",2031524.6779842949,"",""]
[null,"D0319 Local South",null,"Local","South","General Recreation  ",null,1725.9,265.70330058032675,458577.32647158601,null,1,458577.32647158601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},458577.32647158601,"","","y","","",null,"","",1,"","",1,null,"","",458577.32647158601,"",""]
[null,"D0320 District South",null,"District","South","Specialised Outdoor Sport ",null,8102.35,959.83876110846234,7776949.5860671503,null,1,7776949.5860671513,null,33194.859800791703,16.085335898519599,533950.47,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8310900.0560671501,"","","","","y",null,"","","","",1,1,null,"","","","",8310900.0560671501]
[null,"D0320 Local South",null,"Local","South","Access / Recreation Corridor",null,104343.87,5.6571188895360596,590285.67798429495,null,1,590285.67798429495,null,30769.014571385502,28.267703146036602,869769.37,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1460055.0479842951,"","","y","","",null,"","",1,"","",1,null,"","",1460055.0479842951,"",""]
[null,"D0321 Local South",null,"Local","South","General Recreation  ",null,1514.75,297.59977291398974,450789.25602146599,null,1,450789.25602146599,null,1514.77527768143,180.68422691643676,273696,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},724485.25602146599,"","","y","","",null,"","",1,"","",1,null,"","",724485.25602146599,"",""]
[null,"D0322 District South",null,"District","South","General Recreation  ",null,9300.56,756.08045917430024,7031971.6753781298,null,1,7031971.6753781289,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7031971.6753781298,"","","","","y",null,"","","","",1,1,null,"","","","",7031971.6753781298]
[null,"D0323 Local South",null,"Local","South","General Recreation  ",null,1134.33,385.03594173502597,436757.81978829199,null,1,436757.81978829199,null,1134.32733188975,149.02929273366965,169048,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},605805.81978829205,"","","y","","",null,"","",1,"","",1,null,"","",605805.81978829205,"",""]
[null,"D0324 Local South",null,"Local","South","General Recreation  ",null,34453.769999999997,20.026593386248674,689991.64241333294,null,1,689991.64241333294,null,32942.231903343898,131.95629891606561,4346935,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5036926.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",5036926.6424133331,"",""]
[null,"D0325 District South",null,"District","South","General Outdoor Sport ",null,21595.03,350.2902302863659,7564528.0317409802,null,1,7564528.0317409812,null,21594.992018835801,96.334835325961507,2080350,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9644878.0317409802,"","","","","y",null,"","","","",1,1,null,"","","","",9644878.0317409802]
[null,"D0326 Local South",null,"Local","South","General Recreation  ",null,4521.84,124.21999912154698,561702.960827776,null,1,561702.960827776,null,4521.8248148932198,225.57264859985222,1020000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1581702.960827776,"","","y","","",null,"","",1,"","",1,null,"","",1581702.960827776,"",""]
[null,"D0327 Local South",null,"Local","South","General Recreation  ",null,55462.68,12.440647340037174,689991.64241333294,null,1,689991.64241333294,null,55462.638687804501,157.32841560455179,8725849.0700000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9415840.7124133334,"","","y","","",null,"","",1,"","",1,null,"","",9415840.7124133334,"",""]
[null,"D0329 District South",null,"District","South","General Outdoor Sport ",null,100457.84,83.619635320912437,8400247.9459265694,null,1,8400247.9459265694,null,112646.443765056,12.04432163726128,1356750,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9756997.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",9756997.9459265694]
[null,"D0329 Local South",null,"Local","South","Access / Recreation Corridor",null,33194.46,17.782656442800846,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D0330 Local South",null,"Local","South","General Recreation  ",null,10751.242978210001,64.177848441502832,689991.64241333294,null,1,689991.64241333294,null,10751.2242049909,33.69346532944958,362246,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1052237.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1052237.6424133331,"",""]
[null,"D0331 District South",null,"District","South","General Outdoor Sport ",null,93282.94,90.051277821288323,8400247.9459265694,null,1,8400247.9459265694,null,84188.282762407107,13.847532717706992,1165800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9566047.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",9566047.9459265694]
[null,"D0331 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,9094.6777933391604,19.943481684732177,181379.54,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R501,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},181379.54,"","","y","","",null,"","",1,"","",1,null,"","",181379.54,"",""]
[null,"D0332 District South",null,"District","South","Specialised Outdoor Sport ",null,187570.07,49.475812137440535,9280181.5459265709,null,1,9280181.5459265709,null,187570.023179118,26.339827208327755,4940562,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14220743.545926571,"","","","","y",null,"","","","",1,1,null,"","","","",14220743.545926571]
[null,"D0333 Local South",null,"Local","South","General Recreation  ",null,1086.67,400.30545172140023,434999.925222094,null,1,434999.92522209394,null,941.76397261216596,194.8418131679436,183495,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R503,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},618494.92522209394,"","","y","","",null,"","",1,"","",1,null,"","",618494.92522209394,"",""]
[null,"D0334 District South",null,"District","South","Access / Recreation Corridor",null,12592.28,121.86384741746926,1534543.68855805,null,1,1534543.68855805,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R504,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1534543.68855805,"","","","","y",null,"","","","",1,1,null,"","","","",1534543.68855805]
[null,"D0334 Local South",null,"Local","South","Access / Recreation Corridor",null,26053.71,22.656492222577704,590285.67798429495,null,1,590285.67798429495,null,54580.061276598499,34.219236041803079,1867688,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2457973.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",2457973.6779842949,"",""]
[null,"D0334 Local South",null,"Local","South","General Recreation  ",null,15933.98,43.303157303657528,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R506,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0335 District South",null,"District","South","Access / Recreation Corridor",null,21395.89,90.049494924714054,1926689.0879647401,null,1,1926689.0879647403,null,21395.8171807246,24.262733019969616,519121,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R507,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2445810.0879647401,"","","","","y",null,"","","","",1,1,null,"","","","",2445810.0879647401]
[null,"D0337 District South",null,"District","South","General Outdoor Sport ",null,17804.55,415.19794579096464,7392412.5857325196,null,1,7392412.5857325196,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R508,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7392412.5857325196,"","","","","y",null,"","","","",1,1,null,"","","","",7392412.5857325196]
[null,"D0337 Local South",null,"Local","South","General Recreation  ",null,5767.05,105.36259754047025,607631.368145769,null,1,607631.368145769,null,23571.460293634202,35.722861015420605,842040,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1449671.368145769,"","","y","","",null,"","",1,"","",1,null,"","",1449671.368145769,"",""]
[null,"D0338 District South",null,"District","South","Access / Recreation Corridor",null,13849.61,114.8443764202277,1590549.8241133499,null,1,1590549.8241133499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R510,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1590549.8241133499,"","","","","y",null,"","","","",1,1,null,"","","","",1590549.8241133499]
[null,"D0338 District South",null,"District","South","General Recreation  ",null,22334,346.70117305259919,7743223.9989567501,null,1,7743223.9989567501,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R511,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7743223.9989567501,"","","","","y",null,"","","","",1,1,null,"","","","",7743223.9989567501]
[null,"D0338 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,36183.5366108007,183.79002532369762,6650173.1100000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R512,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6650173.1100000003,"","","y","","",null,"","",1,"","",1,null,"","",6650173.1100000003,"",""]
[null,"D0339 Local South",null,"Local","South","General Recreation  ",null,4039.13,134.65737758502868,543898.65352501697,null,1,543898.65352501697,null,4039.14643146157,78.485394223573152,317014,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},860912.65352501697,"","","y","","",null,"","",1,"","",1,null,"","",860912.65352501697,"",""]
[null,"D0340 Local South",null,"Local","South","General Recreation  ",null,4726.78,120.43335658324673,569261.98123055894,null,1,569261.98123055894,null,4726.7411156174803,98.503385019675676,465600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R514,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1034861.9812305589,"","","y","","",null,"","",1,"","",1,null,"","",1034861.9812305589,"",""]
[null,"D0342 Metropolitan South",null,"Metropolitan","South","Access / Recreation Corridor",null,23186.84,86.580762241976913,2007534.2811827599,null,null,612716.57426917995,null,7778.23252661485,88.249740239989791,686427,2016,null,2693961.2811827599,"","","","","y",null,"","","","",1,1,null,"","","","",2693961.2811827599]
[null,"D0343 Metropolitan South",null,"Metropolitan","South","Access / Recreation Corridor",null,8119.12,164.84081149634443,1338362.3294362,null,null,450344.06534974999,null,6145.3130411282,207.72290060029994,1276522.25,2016,null,2614884.5794361997,"","","","","y",null,"","","","",1,1,null,"","","","",2614884.5794361997]
[null,"D0344 Local South",null,"Local","South","   ",null,null,0,null,null,1,{"$f":"IFERROR(J517/100*100*L517,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0345 Local South",null,"Local","South","General Recreation  ",null,2938.83,171.26377373043491,503315.116152214,null,1,503315.116152214,null,2938.8726868751501,421.19863699035648,1237849.17,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1741164.2861522138,"","","y","","",null,"","",1,"","",1,null,"","",1741164.2861522138,"",""]
[null,"D0346 District South",null,"District","South","Access / Recreation Corridor",null,24143.26,84.871186594980557,2049067.1244711301,null,1,2049067.1244711303,null,47911.253899673196,604.42854784473775,28958929.620000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31007996.744471133,"","","","","y",null,"","","","",1,1,null,"","","","",31007996.744471133]
[null,"D0346 District South",null,"District","South","General Recreation  ",null,20208.09,377.43350486583097,7627210.2353441501,null,1,7627210.2353441501,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R520,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7627210.2353441501,"","","","","y",null,"","","","",1,1,null,"","","","",7627210.2353441501]
[null,"D0346 District South",null,"District","South","Specialised Outdoor Sport ",null,6252.7,1229.8337724061253,7689781.6287237797,null,1,7689781.6287237797,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R521,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7689781.6287237797,"","","","","y",null,"","","","",1,1,null,"","","","",7689781.6287237797]
[null,"D0347 District South",null,"District","South","General Outdoor Sport ",null,9145.2000000000007,765.3430127456578,6999214.92016159,null,1,6999214.92016159,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R522,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6999214.92016159,"","","","","y",null,"","","","",1,1,null,"","","","",6999214.92016159]
[null,"D0347 District South",null,"District","South","Specialised Outdoor Sport ",null,26221.87,329.14751406292459,8630863.3245811798,null,1,8630863.3245811798,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R523,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8630863.3245811798,"","","","","y",null,"","","","",1,1,null,"","","","",8630863.3245811798]
[null,"D0347 Metropolitan South",null,"Metropolitan","South","Access / Recreation Corridor",null,6099.57,204.7147863867699,1248672.1696011501,null,null,8400247.9459265694,null,5072.8538977014096,811.16633023169447,4114928.28,2016,null,5363600.4496011501,"","","","","y",null,"","","","",1,1,null,"","","","",5363600.4496011501]
[null,"D0347 Metropolitan South",null,"Metropolitan","South","General Recreation  ",null,10407.299999999999,993.03429401662299,10334805.8081192,null,null,7756045.5359742101,null,null,0,null,2016,null,10334805.8081192,"","","","","y",null,"","","","",1,1,null,"","","","",10334805.8081192]
[null,"D0347 Metropolitan South",null,"Metropolitan","South","Specialised Outdoor Sport ",null,11729.02,1133.8399856230017,13298831.868171901,null,null,8161567.9137293398,null,null,0,null,2016,null,13298831.868171901,"","","",{"$f":"IF(AND(X$10=$E526,$D526=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U526=\"y\",1,\"\")","v":""},{"$f":"IF(V526=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA526:AE526)","v":1},null,{"$f":"IF(AA526=\"\",\"\",(AA526/$AF526)*$T526)","v":""},{"$f":"IF(AB526=\"\",\"\",(AB526/$AF526)*$T526)","v":""},{"$f":"IF(AC526=\"\",\"\",(AC526/$AF526)*$T526)","v":""},{"$f":"IF(AD526=\"\",\"\",(AD526/$AF526)*$T526)","v":""},{"$f":"IF(AE526=\"\",\"\",(AE526/$AF526)*$T526)","v":13298831.868171901}]
[null,"D0348 Local South",null,"Local","South","General Recreation  ",null,918.09375799999998,{"$f":"IFERROR(J527/H527,0)","v":467.03525028716945},428782.14805461798,null,1,{"$f":"IFERROR(J527/100*100*L527,0)","v":428782.14805461792},null,849.88633892729501,1235.5652301993664,1050090.01,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R527,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1478872.1580546179,{"$f":"IF(AND(U$10=$E527,$D527=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D527<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W527=\"y\",1,\"\")","v":1},{"$f":"IF(X527=\"y\",1,\"\")","v":""},{"$f":"IF(Y527=\"y\",1,\"\")","v":""},1,null,"","",1478872.1580546179,"",""]
[null,"D0350 District South",null,"District","South","General Outdoor Sport ",null,2094.11,3189.4427665642111,6679043.9918897804,null,1,6679043.9918897795,null,null,{"$f":"IFERROR(Q528/O528,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R528,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6679043.9918897804,"","","","","y",null,"","","","",1,1,null,"","","","",6679043.9918897804]
[null,"D0350 District South",null,"District","South","Specialised Outdoor Sport ",null,2104.79,3560.5947345820487,7494304.1914009498,null,1,7494304.1914009508,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7494304.1914009498,"","","","","y",null,"","","","",1,1,null,"","","","",7494304.1914009498]
[null,"D0350 Metropolitan South",null,"Metropolitan","South","General Recreation  ",null,50556.4,229.62839947193035,11609185.2150627,null,null,669454.59469073301,null,null,0,null,2016,null,11609185.2150627,"","","","","y",null,"","","","",1,1,null,"","","","",11609185.2150627]
[null,"D0352 Local South",null,"Local","South","   ",null,null,0,null,null,1,{"$f":"IFERROR(J531/100*100*L531,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R531,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0354 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R532,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0355 District South",null,"District","South","General Recreation  ",null,82709.005360199997,98.67810498005008,8161567.9137293398,null,1,8161567.9137293398,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0356 Local South",null,"Local","South","General Recreation  ",null,2914.13,172.40276848735229,502404.07973204798,null,1,502404.07973204803,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R534,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},502404.07973204798,"","","y","","",null,"","",1,"","",1,null,"","",502404.07973204798,"",""]
[null,"D0357 District East",null,"District","East","Access / Recreation Corridor",null,39966.81,57.796657236114669,2309948.01839092,null,1,2309948.01839092,null,47908.3435284589,178.33735422149829,8543847.2300000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10853795.24839092,"","","","","y",null,"","","","",1,1,null,"","","","",10853795.24839092]
[null,"D0357 District East",null,"District","East","General Outdoor Sport ",null,6036.54,1136.0910515745727,6858059.0764719704,null,1,6858059.0764719704,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6858059.0764719704,"","","","","y",null,"","","","",1,1,null,"","","","",6858059.0764719704]
[null,"D0357 District East",null,"District","East","General Recreation  ",null,4433.3500000000004,1526.2412147557873,6766361.4894375699,null,1,6766361.4894375699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R537,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6766361.4894375699,"","","","","y",null,"","","","",1,1,null,"","","","",6766361.4894375699]
[null,"D0358 District East",null,"District","East","Access / Recreation Corridor",null,12301.02,123.69461144551589,1521569.8892835199,null,1,1521569.8892835199,null,11361.7015858912,203.79285202097478,2315433.5699999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R538,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3837003.4592835195,"","","","","y",null,"","","","",1,1,null,"","","","",3837003.4592835195]
[null,"D0358 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,714.52048343140495,334.29990537553471,238864.13,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R539,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},238864.13,"y","","","","",null,1,"","","","",1,null,238864.13,"","","",""]
[null,"D0359 Local East",null,"Local","East","General Recreation  ",null,1206.29,364.26729654429533,439411.99714841798,null,1,439411.99714841798,null,1206.30413391447,810.43243781946308,977628,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R540,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1417039.9971484179,"y","","","","",null,1,"","","","",1,null,1417039.9971484179,"","","",""]
[null,"D0360 Local East",null,"Local","East","General Recreation  ",null,16448.509999999998,41.948580291669764,689991.64241333294,null,1,689991.64241333294,null,13594.8297445597,210.37409469173369,2860000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R541,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3549991.6424133331,"y","","","","",null,1,"","","","",1,null,3549991.6424133331,"","","",""]
[null,"D0361 Local East",null,"Local","East","General Recreation  ",null,2548.56,191.84181336634845,488920.37187294097,null,1,488920.37187294097,null,2548.5607923340199,3.9237831917055476E-4,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R542,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},488921.37187294097,"y","","","","",null,1,"","","","",1,null,488921.37187294097,"","","",""]
[null,"D0362 Metropolitan East",null,"Metropolitan","East","   ",null,null,0,null,null,null,2127053.3508456801,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0363 District East",null,"District","East","Access / Recreation Corridor",null,44527.75,51.876594222499904,2309948.01839092,null,1,{"$f":"IFERROR(J544/100*100*L544,0)","v":2309948.01839092},null,52236.609693701401,10.913563941894569,570087.57999999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2880035.5983909201,"","","","","y",null,"","","","",1,1,null,"","","","",2880035.5983909201]
[null,"D0363 District East",null,"District","East","General Recreation  ",null,26808.1,297.94657750025925,7987381.6442847,null,1,7987381.6442847,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R545,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7987381.6442847,"","","","","y",null,"","","","",1,1,null,"","","","",7987381.6442847]
[null,"D0363 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,91.794806896406897,1.6340793675755465E-3,0.15,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0.15,"y","","","","",null,1,"","","","",1,null,0.15,"","","",""]
[null,"D0364 District East",null,"District","East","Access / Recreation Corridor",null,7715.02,170.7438816739114,1317292.4619918601,null,1,1317292.4619918601,null,7444.2139969731697,9.4032761589688473E-4,7,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1317299.4619918601,"","","","","y",null,"","","","",1,1,null,"","","","",1317299.4619918601]
[null,"D0364 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,270.80376418308902,1.107813256972202E-3,0.3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R548,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0.3,"y","","","","",null,1,"","","","",1,null,0.3,"","","",""]
[null,"D0365 Local East",null,"Local","East","General Recreation  ",null,2496.5100000000002,195.07254377462377,487000.556258786,null,1,487000.55625878606,null,2496.49950394185,532.7459500392431,1330000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1817000.556258786,"y","","","","",null,1,"","","","",1,null,1817000.556258786,"","","",""]
[null,"D0366 District East",null,"District","East","General Recreation  ",null,39269.300000000003,207.83583903276451,8161567.9137293398,null,1,8161567.9137293398,null,65642.273932898403,703.46740344802481,46177200,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R550,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54338767.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",54338767.91372934]
[null,"D0366 District East",null,"District","East","Specialised Outdoor Sport ",null,9753.56,805.32295028489193,7854765.7149807103,null,1,7854765.7149807103,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R551,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7854765.7149807103,"","","","","y",null,"","","","",1,1,null,"","","","",7854765.7149807103]
[null,"D0367 Local East",null,"Local","East","General Recreation  ",null,7153.12,92.093417270128,658755.26494329795,null,1,658755.26494329795,null,7153.1177079752997,404.01963423275174,2890000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3548755.264943298,"y","","","","",null,1,"","","","",1,null,3548755.264943298,"","","",""]
[null,"D0368 District East",null,"District","East","General Outdoor Sport ",null,41774.949999999997,201.08337522669854,8400247.9459265694,null,1,8400247.9459265694,null,163459.051427539,4.8941921111945156E-6,0.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R553,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400248.7459265701,"","","","","y",null,"","","","",1,1,null,"","","","",8400248.7459265701]
[null,"D0368 District East",null,"District","East","General Recreation  ",null,2980.49,2243.6166429589434,6687076.9681727001,null,1,6687076.9681727001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R554,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6687076.9681727001,"","","","","y",null,"","","","",1,1,null,"","","","",6687076.9681727001]
[null,"D0368 District East",null,"District","East","Specialised Outdoor Sport ",null,9730.9500000000007,807.08462992829573,7853700.1796007501,null,1,7853700.179600751,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R555,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7853700.1796007501,"","","","","y",null,"","","","",1,1,null,"","","","",7853700.1796007501]
[null,"D0369 Local East",null,"Local","East","General Recreation  ",null,2347.96,205.08076300909514,481521.42831483501,null,1,481521.42831483495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R556,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},481521.42831483501,"y","","","","",null,1,"","","","",1,null,481521.42831483501,"","","",""]
[null,"D0371 Local South",null,"Local","South","General Recreation  ",null,5904.92,103.7637384196873,612716.57426917995,null,1,612716.57426917995,null,5031.2227742656096,872.55130551057607,4390000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5002716.5742691802,"","","y","","",null,"","",1,"","",1,null,"","",5002716.5742691802,"",""]
[null,"D0372 Local South",null,"Local","South","General Recreation  ",null,1502.68,299.69392375605582,450344.06534974999,null,1,450344.06534974999,null,1502.67531845599,276.30719351045246,415200,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R558,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},865544.06534974999,"","","y","","",null,"","",1,"","",1,null,"","",865544.06534974999,"",""]
[null,"D0373 District South",null,"District","South","General Recreation  ",null,55043.43,148.27506050639175,8161567.9137293398,null,1,8161567.9137293398,null,60780.190388064497,481.64442745392699,29274440,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R559,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37436007.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",37436007.91372934]
[null,"D0373 District South",null,"District","South","Specialised Outdoor Sport ",null,5736.61,1336.2351622828762,7665459.9943035701,null,1,7665459.9943035701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7665459.9943035701,"","","","","y",null,"","","","",1,1,null,"","","","",7665459.9943035701]
[null,"D0374 District South",null,"District","South","General Outdoor Sport ",null,69341.3,121.14350244265061,8400247.9459265694,null,1,8400247.9459265694,null,133703.178303903,76.629450697963804,10245601.109999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R561,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18645849.055926569,"","","","","y",null,"","","","",1,1,null,"","","","",18645849.055926569]
[null,"D0374 District South",null,"District","South","General Recreation  ",null,64361.7,126.80783624002071,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R562,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0375 Local South",null,"Local","South","General Recreation  ",null,16448.75,41.947968229399372,689991.64241333294,null,1,689991.64241333294,null,16448.737604435799,239.8572726296054,3945349.34,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R563,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4635340.9824133329,"","","y","","",null,"","",1,"","",1,null,"","",4635340.9824133329,"",""]
[null,"D0376 Local South",null,"Local","South","General Recreation  ",null,19210.189999999999,35.918001977769769,689991.64241333294,null,1,689991.64241333294,null,17317.9966960487,248.8163657510772,4309001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R564,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4998992.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",4998992.6424133331,"",""]
[null,"D0377 Local South",null,"Local","South","General Recreation  ",null,20638.02,33.433034875115581,689991.64241333294,null,1,689991.64241333294,null,20638.099442389899,236.45588168727684,4880000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5569991.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",5569991.6424133331,"",""]
[null,"D0378 District South",null,"District","South","General Outdoor Sport ",null,48958.8,171.5778970466304,8400247.9459265694,null,1,8400247.9459265694,null,71197.571629809303,84.6938998334507,6030000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R566,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14430247.945926569,"","","","","y",null,"","","","",1,1,null,"","","","",14430247.945926569]
[null,"D0378 District South",null,"District","South","General Recreation  ",null,22568.95,343.66000793010795,7756045.5359742101,null,1,7756045.5359742101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R567,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7756045.5359742101,"","","","","y",null,"","","","",1,1,null,"","","","",7756045.5359742101]
[null,"D0379 District South",null,"District","South","General Recreation  ",null,45658.01,178.75435030412712,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0379 Local South",null,"Local","South","General Outdoor Sport ",null,6122.26,154.67764028344499,946976.73000172398,null,1,946976.73000172398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},946976.73000172398,"","","y","","",null,"","",1,"","",1,null,"","",946976.73000172398,"",""]
[null,"D0380 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R570,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0381 Local South",null,"Local","South","Access / Recreation Corridor",null,10420.01,56.64924294547653,590285.67798429495,null,1,590285.67798429495,null,10420.0894728411,389.61402496413183,4059813,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R571,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4650098.6779842954,"","","y","","",null,"","",1,"","",1,null,"","",4650098.6779842954,"",""]
[null,"D0382 Local South",null,"Local","South","General Recreation  ",null,7443.2,89.941771642671569,669454.59469073301,null,1,669454.59469073301,null,7443.2086497290902,405.44530484307182,3017814,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3687268.5946907331,"","","y","","",null,"","",1,"","",1,null,"","",3687268.5946907331,"",""]
[null,"D0383 Local South",null,"Local","South","Access / Recreation Corridor",null,30255.22,19.510209411278282,590285.67798429495,null,1,590285.67798429495,null,6391.9475135021203,359.09368704162131,2295308,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2885593.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",2885593.6779842949,"",""]
[null,"D0383 Local South",null,"Local","South","General Recreation  ",null,7273.45,91.180048609146141,663193.52455619397,null,1,663193.52455619397,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663193.52455619397,"","","y","","",null,"","",1,"","",1,null,"","",663193.52455619397,"",""]
[null,"D0385 Local South",null,"Local","South","General Recreation  ",null,10668.57,64.675175999532541,689991.64241333294,null,1,689991.64241333294,null,9659.4554989161697,76.371903166050529,737711,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R575,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1427702.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1427702.6424133331,"",""]
[null,"D0386 Local South",null,"Local","South","General Recreation  ",null,7341.85,90.674202638681933,665716.39464280696,null,1,665716.39464280696,null,7341.9351399051802,89.939503334883454,660330,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R576,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1326046.3946428071,"","","y","","",null,"","",1,"","",1,null,"","",1326046.3946428071,"",""]
[null,"D0387 District South",null,"District","South","Specialised Outdoor Sport ",null,12406.43,643.19766483309945,7979786.8049153099,null,1,7979786.8049153099,null,12573.9065190251,276.58532332318015,3477758,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11457544.804915309,"","","","","y",null,"","","","",1,1,null,"","","","",11457544.804915309]
[null,"D0387 Local South",null,"Local","South","General Recreation  ",null,10934.267184599999,63.103601801968807,689991.64241333294,null,1,689991.64241333294,null,5773.7917334911199,310.21968970761367,1791143.88,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R578,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2481135.5224133329,"","","y","","",null,"","",1,"","",1,null,"","",2481135.5224133329,"",""]
[null,"D0388 Local South",null,"Local","South","General Recreation  ",null,14285.54,48.300004228984896,689991.64241333294,null,1,689991.64241333294,null,10010.7505973922,138.33458206028516,1384833,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2074824.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2074824.6424133331,"",""]
[null,"D0389 District South",null,"District","South","General Outdoor Sport ",null,34107.99,238.43995808297794,8132707.7058946304,null,1,8132707.7058946304,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8132707.7058946304,"","","","","y",null,"","","","",1,1,null,"","","","",8132707.7058946304]
[null,"D0389 District South",null,"District","South","General Recreation  ",null,149819.20000000001,54.476114635035692,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R581,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0389 District South",null,"District","South","Specialised Outdoor Sport ",null,35102.75,257.7971858119335,9049390.1642598491,null,1,9049390.1642598491,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9049390.1642598491,"","","","","y",null,"","","","",1,1,null,"","","","",9049390.1642598491]
[null,"D0390 Local South",null,"Local","South","General Recreation  ",null,7728.07,87.985973012204227,679961.75845642504,null,1,679961.75845642504,null,622.47234031784706,433.56143320712658,269880,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},949841.75845642504,"","","y","","",null,"","",1,"","",1,null,"","",949841.75845642504,"",""]
[null,"D0391 Local South",null,"Local","South","General Recreation  ",null,805.98057410000001,526.86996643797397,424646.95802572602,null,1,424646.95802572602,null,805.95832261200201,152.70313184574994,123072.36,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R584,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},547719.31802572601,"","","y","","",null,"","",1,"","",1,null,"","",547719.31802572601,"",""]
[null,"D0392 District East",null,"District","East","Access / Recreation Corridor",null,25894.04,82.144514754966011,2127053.3508456801,null,1,2127053.3508456801,null,50702.408140933403,534.88738768810549,27120078.640000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R585,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29247131.99084568,"","","","","y",null,"","","","",1,1,null,"","","","",29247131.99084568]
[null,"D0392 District East",null,"District","East","General Outdoor Sport ",null,25799.0884248,300.6084101833203,7755422.9555580299,null,1,7755422.9555580299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R586,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7755422.9555580299,"","","","","y",null,"","","","",1,1,null,"","","","",7755422.9555580299]
[null,"D0392 Local East",null,"Local","East","General Recreation  ",null,3069.03,165.56287214283341,508117.42149252002,null,1,508117.42149252002,null,4059.74373127238,367.21013657006603,1490779.05,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R587,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1998896.4714925201,"y","","","","",null,1,"","","","",1,null,1998896.4714925201,"","","",""]
[null,"D0393 District East",null,"District","East","Access / Recreation Corridor",null,42860.59,53.894452185350694,2309948.01839092,null,1,2309948.01839092,null,80576.440852080195,77.212304666338255,6221492.7000000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8531440.7183909193,"","","","","y",null,"","","","",1,1,null,"","","","",8531440.7183909193]
[null,"D0393 District East",null,"District","East","General Outdoor Sport ",null,26872.34,290.415959575459,7804156.40713799,null,1,7804156.4071379891,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R589,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7804156.40713799,"","","","","y",null,"","","","",1,1,null,"","","","",7804156.40713799]
[null,"D0393 District East",null,"District","East","Specialised Outdoor Sport ",null,8877.74,880.12165052642115,7813491.1817444302,null,1,7813491.1817444302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R590,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7813491.1817444302,"","","","","y",null,{"$f":"IF(U590=\"y\",1,\"\")","v":""},{"$f":"IF(V590=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA590:AE590)","v":1},null,{"$f":"IF(AA590=\"\",\"\",(AA590/$AF590)*$T590)","v":""},{"$f":"IF(AB590=\"\",\"\",(AB590/$AF590)*$T590)","v":""},{"$f":"IF(AC590=\"\",\"\",(AC590/$AF590)*$T590)","v":""},{"$f":"IF(AD590=\"\",\"\",(AD590/$AF590)*$T590)","v":""},{"$f":"IF(AE590=\"\",\"\",(AE590/$AF590)*$T590)","v":7813491.1817444302}]
[null,"D0393 Local East",null,"Local","East","General Recreation  ",null,1965.88,{"$f":"IFERROR(J591/H591,0)","v":237.77075128328025},467428.76453277498,null,1,467428.76453277492,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},467428.76453277498,{"$f":"IF(AND(U$10=$E591,$D591=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D591<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W591=\"y\",1,\"\")","v":""},{"$f":"IF(X591=\"y\",1,\"\")","v":""},{"$f":"IF(Y591=\"y\",1,\"\")","v":""},1,null,467428.76453277498,"","","",""]
[null,"D0394 District South",null,"District","South","Access / Recreation Corridor",null,31554.57,73.204864410794386,2309948.01839092,null,1,2309948.01839092,null,23779.8147212572,{"$f":"IFERROR(Q592/O592,0)","v":77.032836524268532},1831826.58,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R592,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4141774.5983909201,"","","","","y",null,"","","","",1,1,null,"","","","",4141774.5983909201]
[null,"D0395 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0396 Local South",null,"Local","South","Access / Recreation Corridor",null,1029.52,243.35821915683911,250542.15378634899,null,1,250542.15378634899,null,1029.50340500119,190.2762040886825,195890,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R594,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},446432.15378634899,"","","y","","",null,"","",1,"","",1,null,"","",446432.15378634899,"",""]
[null,"D0397 Local South",null,"Local","South","Access / Recreation Corridor",null,2826.06,119.63868907657658,338106.11365175003,null,1,338106.11365175003,null,2826.0827925918902,470.79279258473412,1330499.4099999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R595,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1668605.5236517498,"","","y","","",null,"","",1,"","",1,null,"","",1668605.5236517498,"",""]
[null,"D0398 Local South",null,"Local","South","Access / Recreation Corridor",null,3301.4867380999999,109.42905435557928,361278.57171776902,null,1,361278.57171776902,null,34249.8573626344,368.28564324945813,12613730.75,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R596,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12975009.321717769,"","","y","","",null,"","",1,"","",1,null,"","",12975009.321717769,"",""]
[null,"D0398 Local South",null,"Local","South","General Recreation  ",null,30948.240000000002,22.295020408699585,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0399 Local South",null,"Local","South","General Recreation  ",null,4237.3,130.08471640047435,551207.96880372998,null,1,551207.96880372998,null,4237.2852892114497,538.00200940075047,2279668,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R598,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2830875.9688037299,"","","y","","",null,"","",1,"","",1,null,"","",2830875.9688037299,"",""]
[null,"D0400 Local South",null,"Local","South","Access / Recreation Corridor",null,9184.3799999999992,64.270607050698572,590285.67798429495,null,1,590285.67798429495,null,93355.964126370993,141.27009381154866,13188405.810000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13778691.487984296,"","","y","","",null,"","",1,"","",1,null,"","",13778691.487984296,"",""]
[null,"D0400 Local South",null,"Local","South","General Outdoor Sport ",null,10752.54,99.413554830324728,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","y","","",null,"","",1,"","",1,null,"","",1068948.22485526,"",""]
[null,"D0400 Local South",null,"Local","South","General Recreation  ",null,2029.73,231.45138127777389,469783.812120936,null,1,469783.812120936,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469783.812120936,"","","y","","",null,"","",1,"","",1,null,"","",469783.812120936,"",""]
[null,"D0400 Local South",null,"Local","South","Nature Recreation  ",null,71389.3,5.343057453287817,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","y","","",null,"","",1,"","",1,null,"","",381437.13144999999,"",""]
[null,"D0401 Local South",null,"Local","South","General Recreation  ",null,20908.68,33.000248815962216,689991.64241333294,null,1,689991.64241333294,null,20676.104767024099,166.51705138827938,3442924,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R603,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4132915.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",4132915.6424133331,"",""]
[null,"D0402 Local South",null,"Local","South","General Recreation  ",null,24185.82,28.528767782664922,689991.64241333294,null,1,689991.64241333294,null,24185.8514949645,31.278519598844927,756497.63,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R604,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1446489.2724133329,"","","y","","",null,"","",1,"","",1,null,"","",1446489.2724133329,"",""]
[null,"D0403 Local South",null,"Local","South","General Recreation  ",null,5883.19,104.01076346740919,611915.08352382702,null,1,611915.08352382702,null,641.19261690329097,481.65401762038738,308833,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},920748.08352382702,"","","y","","",null,"","",1,"","",1,null,"","",920748.08352382702,"",""]
[null,"D0404 Local East",null,"Local","East","General Recreation  ",null,4353.05,127.60645969979829,555477.29939620697,null,1,555477.29939620697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},555477.29939620697,"y","","","","",null,1,"","","","",1,null,555477.29939620697,"","","",""]
[null,"D0405 District West",null,"District","West","Specialised Outdoor Sport ",null,12977.89,616.95066350627883,8006717.8464115001,null,1,8006717.8464115001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R607,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8006717.8464115001,"","","","","y",null,"","","","",1,1,null,"","","","",8006717.8464115001]
[null,"D0405 Local West",null,"Local","West","General Recreation  ",null,3814.5095117000001,140.41483841054935,535613.73670085904,null,1,{"$f":"IFERROR(J608/100*100*L608,0)","v":535613.73670085904},null,15806.395257873,554.82827532304282,8769835.0199999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9305448.7567008585,"","","","y","",null,"","","",1,"",1,null,"","","",9305448.7567008585,""]
[null,"D0406 District West",null,"District","West","Specialised Outdoor Sport ",null,10387.36,759.06049630180519,7884634.6368655199,null,1,7884634.6368655199,null,10380.423209467501,947.6915701305636,9837439.5700000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R609,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17722074.206865519,"","","","","y",null,"","","","",1,1,null,"","","","",17722074.206865519]
[null,"D0407 Local West",null,"Local","West","General Outdoor Sport ",null,26849.51,39.81257851093968,1068948.22485526,null,1,1068948.22485526,null,26849.605270111999,38.749327207358981,1040404.14,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R610,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2109352.3648552601,"","","","y","",null,"","","",1,"",1,null,"","","",2109352.3648552601,""]
[null,"D0408 District West",null,"District","West","General Recreation  ",null,28873.8,280.53493711740401,8100109.6673405003,null,1,8100109.6673405003,null,20152.922788071901,692.60333236930978,13957981.48,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R611,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22058091.147340499,"","","","","y",null,"","","","",1,1,null,"","","","",22058091.147340499]
[null,"D0409 Local West",null,"Local","West","General Recreation  ",null,8075.33,85.444389568393234,689991.64241333294,null,1,689991.64241333294,null,4521.3242119980096,415.82508394574461,1880080.02,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2570071.6624133331,"","","","y","",null,"","","",1,"",1,null,"","","",2570071.6624133331,""]
[null,"D0410 Local West",null,"Local","West","Access / Recreation Corridor",null,14849.78,39.750466201135296,590285.67798429495,null,1,590285.67798429495,null,14849.7095518314,532.88112958573538,7913130,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R613,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8503415.6779842954,"","","","y","",null,"","","",1,"",1,null,"","","",8503415.6779842954,""]
[null,"D0411 Local West",null,"Local","West","General Recreation  ",null,6915.3,93.99208949196607,649983.49646379298,null,1,649983.49646379298,null,6915.2662943373998,789.02933997899083,5456348,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R614,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6106331.4964637933,"","","","y","",null,"","","",1,"",1,null,"","","",6106331.4964637933,""]
[null,"D0412 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0413 Local West",null,"Local","West","General Recreation  ",null,3995.13,135.73419504218685,542275.75463889202,null,1,542275.75463889202,null,3995.1125639848001,646.82733179926288,2584148,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R616,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3126423.7546388921,"","","","y","",null,"","","",1,"",1,null,"","","",3126423.7546388921,""]
[null,"D0414 Local West",null,"Local","West","General Recreation  ",null,3201.53,160.23731159279845,513004.56018369203,null,1,513004.56018369203,null,3201.4970200978601,512.10636452502001,1639507,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R617,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2152511.5601836918,"","","","y","",null,"","","",1,"",1,null,"","","",2152511.5601836918,""]
[null,"D0415 District West",null,"District","West","General Outdoor Sport ",null,21416.63,352.82989761682109,7556427.3701973399,null,1,7556427.3701973408,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R618,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7556427.3701973399,"","","","","y",null,"","","","",1,1,null,"","","","",7556427.3701973399]
[null,"D0415 Local West",null,"Local","West","General Recreation  ",null,3894.24,138.29515419212427,538554.52126113803,null,1,538554.52126113803,null,25310.857861933,45.732263454447754,1157522.82,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R619,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1696077.3412611382,"","","","y","",null,"","","",1,"",1,null,"","","",1696077.3412611382,""]
[null,"D0416 District West",null,"District","West","General Recreation  ",null,42669.760000000002,191.27288069418105,8161567.9137293398,null,1,8161567.9137293398,null,41461.329896551899,155.56529460325885,6449944,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14611511.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",14611511.91372934]
[null,"D0417 Local West",null,"Local","West","General Recreation  ",null,5205.58,112.74864123437676,586922.071836847,null,1,586922.071836847,null,5205.53137876448,105.15602734296117,547393,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R621,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1134315.0718368469,"","","","y","",null,"","","",1,"",1,null,"","","",1134315.0718368469,""]
[null,"D0419 District West",null,"District","West","Access / Recreation Corridor",null,53072.7,43.524222781032812,2309948.01839092,null,1,2309948.01839092,null,8020.4636959274803,155.56881089475624,1247734,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R622,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3557682.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",3557682.01839092]
[null,"D0420 District West",null,"District","West","General Recreation  ",null,49938.720000000001,163.43166011722647,8161567.9137293398,null,1,8161567.9137293398,null,706715.52825080999,49.500284911788206,34982620,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43144187.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",43144187.91372934]
[null,"D0420 District West",null,"District","West","Specialised Outdoor Sport ",null,656776.31999999995,14.129896683739407,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0421 Local West",null,"Local","West","Access / Recreation Corridor",null,12409.41,47.56758604835322,590285.67798429495,null,1,590285.67798429495,null,12409.4250671235,211.37417614529483,2623032,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3213317.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",3213317.6779842949,""]
[null,"D0422 District West",null,"District","West","General Outdoor Sport ",null,28556.15,275.96905274777339,7880613.6656233296,null,1,7880613.6656233296,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R626,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7880613.6656233296,"","","","","y",null,"","","","",1,1,null,"","","","",7880613.6656233296]
[null,"D0422 Local West",null,"Local","West","Access / Recreation Corridor",null,7748.88,74.597361848333946,578046.00527931796,null,1,578046.00527931796,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},578046.00527931796,"","","","y","",null,"","","",1,"",1,null,"","","",578046.00527931796,""]
[null,"D0423 Local West",null,"Local","West","General Recreation  ",null,5729.73,105.80862533100338,606254.85481781,null,1,606254.85481781,null,5729.68303329837,376.15902790337924,2155272,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2761526.85481781,"","","","y","",null,"","","",1,"",1,null,"","","",2761526.85481781,""]
[null,"D0424 District West",null,"District","West","General Recreation  ",null,6536.71,1052.6923588881073,6881144.6692674803,null,1,6881144.6692674803,null,3412.7007332059402,425.32296661021314,1451500,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R629,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8332644.6692674803,"","","","","y",null,"","","","",1,1,null,"","","","",8332644.6692674803]
[null,"D0424 Local West",null,"Local","West","General Outdoor Sport ",null,4019.1,219.15935407618349,880823.35996758903,null,1,880823.35996758903,null,6557.9604798524197,350.26743559328258,2297040,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R630,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3177863.3599675889,"","","","y","",null,"","","",1,"",1,null,"","","",3177863.3599675889,""]
[null,"D0425 Local West",null,"Local","West","Access / Recreation Corridor",null,7686.9,74.805848829875771,575025.079370372,null,1,575025.079370372,null,7686.9184030840797,384.98431293516495,2959343,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R631,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3534368.079370372,"","","","y","",null,"","","",1,"",1,null,"","","",3534368.079370372,""]
[null,"D0426 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0427 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R633,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0428 District West",null,"District","West","Specialised Outdoor Sport ",null,2286.8200000000002,3280.924021208853,7502882.6701808302,null,1,7502882.6701808302,null,1639.5223464217099,601.63864320168466,986400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8489282.6701808311,"","","","","y",null,"","","","",1,1,null,"","","","",8489282.6701808311]
[null,"D0429 Local West",null,"Local","West","General Recreation  ",null,15746.18,43.81962116610714,689991.64241333294,null,1,689991.64241333294,null,15746.1838473361,176.65181779714726,2781592,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R635,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3471583.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",3471583.6424133331,""]
[null,"D0430 Local West",null,"Local","West","General Outdoor Sport ",null,25030.69,42.705503717846376,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D0430 Local West",null,"Local","West","General Recreation  ",null,19024.27,36.269020698998325,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R637,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0430 Local West",null,"Local","West","Nature Recreation  ",null,58049.2,6.5709283065055164,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","","y","",null,"","","",1,"",1,null,"","","",381437.13144999999,""]
[null,"D0432 Local East",null,"Local","East","General Recreation  ",null,17780.05,38.807069857133868,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R639,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0434 District East",null,"District","East","General Recreation  ",null,51271.85,159.18223964474348,8161567.9137293398,null,1,8161567.9137293398,null,45124.750675805299,20.831469114443465,940014.85,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R640,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9101582.7637293395,"","","","","y",null,"","","","",1,1,null,"","","","",9101582.7637293395]
[null,"D0435 District East",null,"District","East","Access / Recreation Corridor",null,101170.62,22.832201862466793,2309948.01839092,null,1,2309948.01839092,null,125724.577891194,19.515595448038919,2453590,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R641,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4763538.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",4763538.01839092]
[null,"D0435 District East",null,"District","East","General Recreation  ",null,44817.19,182.10797940989471,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R642,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0436 District East",null,"District","East","Access / Recreation Corridor",null,84284.32,27.406616300528022,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0436 Local East",null,"Local","East","General Recreation  ",null,3234.11,158.9946671698662,514206.24304073601,null,1,514206.24304073601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R644,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},514206.24304073601,"y","","","","",null,1,"","","","",1,null,514206.24304073601,"","","",""]
[null,"D0438 District North",null,"District","North","General Recreation  ",null,60188.86,135.59931046591245,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R645,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0438 Metropolitan North",null,"Metropolitan","North","   ",null,null,0,null,null,null,478520.17189747101,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0440 District North",null,"District","North","General Outdoor Sport ",null,28508.71,276.35271969576246,7878459.5435177796,null,1,{"$f":"IFERROR(J647/100*100*L647,0)","v":7878459.5435177796},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7878459.5435177796,"","","","","y",null,"","","","",1,1,null,"","","","",7878459.5435177796]
[null,"D0440 District North",null,"District","North","General Recreation  ",null,34628.9,235.68660609286866,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R648,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0441 Local North",null,"Local","North","General Recreation  ",null,4866.6899999999996,118.03144043441868,574422.43084778101,null,1,574422.43084778101,null,4866.6830730005404,348.69827653554535,1697004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R649,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2271426.4308477808,"","y","","","",null,"",1,"","","",1,null,"",2271426.4308477808,"","",""]
[null,"D0442 Local North",null,"Local","North","General Recreation  ",null,2969.61,169.87092840177294,504450.40769118897,null,1,504450.40769118897,null,2969.6123228278302,334.08232865065429,992095,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R650,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1496545.4076911891,"","y","","","",null,"",1,"","","",1,null,"",1496545.4076911891,"","",""]
[null,"D0443 District North",null,"District","North","Access / Recreation Corridor",null,96479.31,23.942418518446289,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0444 District North",null,"District","North","General Recreation  ",null,8158.27,854.30310299632276,6969635.3760818103,null,1,6969635.3760818103,null,8158.2549422526799,268.40207195037419,2189692.5299999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R652,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9159327.9060818106,"","","","","y",null,"","","","",1,1,null,"","","","",9159327.9060818106]
[null,"D0445 District North",null,"District","North","Access / Recreation Corridor",null,2154.8000000000002,496.38930166627983,1069619.6672304999,null,1,1069619.6672304999,null,23.092893450744299,50.664937353802678,1170,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R653,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1070789.6672304999,"","","","","y",null,"","","","",1,1,null,"","","","",1070789.6672304999]
[null,"D0445 District North",null,"District","North","General Outdoor Sport ",null,16853.060000000001,436.07558496772987,7349207.9979962502,null,1,7349207.9979962492,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R654,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7349207.9979962502,"","","",{"$f":"IF(AND(X$10=$E654,$D654=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U654=\"y\",1,\"\")","v":""},{"$f":"IF(V654=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA654:AE654)","v":1},null,{"$f":"IF(AA654=\"\",\"\",(AA654/$AF654)*$T654)","v":""},{"$f":"IF(AB654=\"\",\"\",(AB654/$AF654)*$T654)","v":""},{"$f":"IF(AC654=\"\",\"\",(AC654/$AF654)*$T654)","v":""},{"$f":"IF(AD654=\"\",\"\",(AD654/$AF654)*$T654)","v":""},{"$f":"IF(AE654=\"\",\"\",(AE654/$AF654)*$T654)","v":7349207.9979962502}]
[null,"D0445 District North",null,"District","North","General Recreation  ",null,2044.4708384,{"$f":"IFERROR(J655/H655,0)","v":3245.826265110742},6635997.1455317,null,1,6635997.1455317009,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R655,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6635997.1455317,{"$f":"IF(AND(U$10=$E655,$D655=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D655<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W655=\"y\",1,\"\")","v":""},{"$f":"IF(X655=\"y\",1,\"\")","v":""},{"$f":"IF(Y655=\"y\",1,\"\")","v":1},1,null,"","","","",6635997.1455317]
[null,"D0447 Local North",null,"Local","North","General Recreation  ",null,3940.33,137.10894971851445,540254.50784435403,null,1,540254.50784435403,null,3940.3813471004901,{"$f":"IFERROR(Q656/O656,0)","v":361.65230582278906},1425048,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1965302.507844354,"","y","","","",null,"",1,"","","",1,null,"",1965302.507844354,"","",""]
[null,"D0448 District North",null,"District","North","General Outdoor Sport ",null,34919.64,233.95322911139576,8169562.5374074597,null,1,8169562.5374074606,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R657,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8169562.5374074597,"","","","","y",null,"","","","",1,1,null,"","","","",8169562.5374074597]
[null,"D0448 District North",null,"District","North","General Recreation  ",null,27072.76,295.56737088867595,8001824.4959001103,null,1,8001824.4959001113,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R658,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8001824.4959001103,"","","","","y",null,"","","","",1,1,null,"","","","",8001824.4959001103]
[null,"D0449 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,31086.200046273199,82.642788960241319,2569050.27,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R659,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2569050.27,"","","","","y",null,"","","","",1,1,null,"","","","",2569050.27]
[null,"D0449 Local North",null,"Local","North","General Outdoor Sport ",null,6569.67,146.28583879352007,961049.68654662499,null,1,961049.68654662499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R660,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},961049.68654662499,"","y","","","",null,"",1,"","","",1,null,"",961049.68654662499,"","",""]
[null,"D0449 Local North",null,"Local","North","General Recreation  ",null,24516.539941499999,28.143924226654843,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0450 Local North",null,"Local","North","General Recreation  ",null,5170.13,113.26882142451892,585614.53171154798,null,1,585614.53171154798,null,2295.6788078125201,90.033065294942332,206687,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R662,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},792301.53171154798,"","y","","","",null,"",1,"","","",1,null,"",792301.53171154798,"","",""]
[null,"D0451 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R663,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D0452 Local North",null,"Local","North","Access / Recreation Corridor",null,97522.89,6.0527910727860395,590285.67798429495,null,1,590285.67798429495,null,482.933617614561,585.65813122940529,282834,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},873119.67798429495,"","y","","","",null,"",1,"","","",1,null,"",873119.67798429495,"","",""]
[null,"D0452 Local North",null,"Local","North","General Recreation  ",null,17383.7,39.691874710984017,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R665,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0454 District North",null,"District","North","General Outdoor Sport ",null,31310.78,255.68490993947231,8005693.9644346302,null,1,8005693.9644346302,null,130984.533654196,22.659248746387561,2968011.13,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R666,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10973705.09443463,"","","","","y",null,"","","","",1,1,null,"","","","",10973705.09443463]
[null,"D0454 District North",null,"District","North","Specialised Outdoor Sport ",null,4285.17,1772.8721083111263,7597058.3723715898,null,1,7597058.3723715898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7597058.3723715898,"","","","","y",null,"","","","",1,1,null,"","","","",7597058.3723715898]
[null,"D0454 Local North",null,"Local","North","General Recreation  ",null,8065.5,85.548526738991129,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R668,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0455 District North",null,"District","North","Specialised Outdoor Sport ",null,10305.33,764.72745959134249,7880768.8311504498,null,1,7880768.8311504489,null,5669.7471379319504,300.80548717770165,1705491.05,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R669,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9586259.8811504506,"","","","","y",null,"","","","",1,1,null,"","","","",9586259.8811504506]
[null,"D0455 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,4635.5804274604998,270.18829240465652,1252479.56,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1252479.56,"","y","","","",null,"",1,"","","",1,null,"",1252479.56,"","",""]
[null,"D0456 Local North",null,"Local","North","General Recreation  ",null,8777.6299999999992,78.607966206519649,689991.64241333294,null,1,689991.64241333294,null,8777.5968127349406,461.02641603779932,4046704,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R671,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4736695.6424133331,"","y","","","",null,"",1,"","","",1,null,"",4736695.6424133331,"","",""]
[null,"D0457 Local North",null,"Local","North","General Recreation  ",null,25407.02,27.157519552207734,689991.64241333294,null,1,689991.64241333294,null,25406.9675850395,3.2038455485703508,81400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R672,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},771391.64241333294,"","y","","","",null,"",1,"","","",1,null,"",771391.64241333294,"","",""]
[null,"D0458 Local North",null,"Local","North","General Recreation  ",null,35543.760000000002,19.412455024829477,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R673,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0460 District North",null,"District","North","Access / Recreation Corridor",null,2151.67,497.0465942437595,1069480.24543647,null,1,1069480.24543647,null,10591.4502027361,328.8851793968816,3483371,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R674,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4552851.24543647,"","","","","y",null,"","","","",1,1,null,"","","","",4552851.24543647]
[null,"D0460 District North",null,"District","North","General Recreation  ",null,18272.849999999999,411.62717308382713,7521601.5896848096,null,1,7521601.5896848096,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7521601.5896848096,"","","","","y",null,"","","","",1,1,null,"","","","",7521601.5896848096]
[null,"D0461 District North",null,"District","North","Access / Recreation Corridor",null,17567.150000000001,99.967429326190071,1756142.8260875801,null,1,1756142.8260875801,null,6983.7322377503397,28.578128886609644,199582,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R676,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1955724.8260875801,"","","","","y",null,"","","","",1,1,null,"","","","",1955724.8260875801]
[null,"D0461 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R677,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D0463 District North",null,"District","North","Access / Recreation Corridor",null,40309.045400260002,57.305946976755259,2309948.01839092,null,1,2309948.01839092,null,187090.0026183,52.548625059660779,9831322.4000000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12141270.41839092,"","","","","y",null,"","","","",1,1,null,"","","","",12141270.41839092]
[null,"D0463 District North",null,"District","North","General Recreation  ",null,88850.85,91.856948062166424,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0463 Local North",null,"Local","North","General Outdoor Sport ",null,60906.23,17.550720588932528,1068948.22485526,null,1,1068948.22485526,null,1012.35216864119,357.37563587738998,361790,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1430738.22485526,"","y","","","",null,"",1,"","","",1,null,"",1430738.22485526,"","",""]
[null,"D0464 District North",null,"District","North","General Outdoor Sport ",null,114577.31,73.315108776131765,8400247.9459265694,null,1,8400247.9459265694,null,239143.19109200401,38.443380879964316,9193472.7799999993,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R681,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17593720.725926571,"","","","","y",null,"","","","",1,1,null,"","","","",17593720.725926571]
[null,"D0464 District North",null,"District","North","General Recreation  ",null,81297.854779100002,100.39093818533955,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R682,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0464 Metropolitan North",null,"Metropolitan","North","Specialised Outdoor Sport ",null,43268,342.2792694065476,14809739.4286825,null,null,1448748.50540667,null,null,0,null,2016,null,14809739.4286825,"","","","","y",null,"","","","",1,1,null,"","","","",14809739.4286825]
[null,"D0465 District North",null,"District","North","General Outdoor Sport ",null,32680.5,246.87165880050273,8067889.2454298297,null,1,{"$f":"IFERROR(J684/100*100*L684,0)","v":8067889.2454298297},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8067889.2454298297,"","","","","y",null,"","","","",1,1,null,"","","","",8067889.2454298297]
[null,"D0466 Local West",null,"Local","West","General Outdoor Sport ",null,9396.24,111.74229187795012,1049957.39263527,null,1,1049957.39263527,null,65548.736851705806,43.136290275079766,2827529.34,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R685,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3877486.7326352699,"","","","y","",null,"","","",1,"",1,null,"","","",3877486.7326352699,""]
[null,"D0466 Local West",null,"Local","West","General Recreation  ",null,23900.52,28.869315078221433,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R686,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0467 District West",null,"District","West","General Recreation  ",null,134730.04999999999,60.577190565351536,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0469 Local West",null,"Local","West","General Recreation  ",null,4991.18,116.0074627990868,579014.12817354605,null,1,579014.12817354605,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R688,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},579014.12817354605,"","","","y","",null,"","","",1,"",1,null,"","","",579014.12817354605,""]
[null,"D0470 District West",null,"District","West","Specialised Outdoor Sport ",null,4065.5,1866.1188152626023,7586706.0434501097,null,1,7586706.0434501097,null,2657.3594543651302,557.44426956115524,1481329.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9068035.8434501104,"","","","","y",null,"","","","",1,1,null,"","","","",9068035.8434501104]
[null,"D0470 Local West",null,"Local","West","General Recreation  ",null,2266.59,211.11898133207637,478520.17189747101,null,1,478520.17189747101,null,3674.7377007058799,487.00504519172426,1789615.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R690,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2268135.9718974712,"","","","y","",null,"","","",1,"",1,null,"","","",2268135.9718974712,""]
[null,"D0471 District West",null,"District","West","General Outdoor Sport ",null,32391.599999999999,248.66851522360983,8054771.0777170798,null,1,8054771.0777170798,null,82879.389109985903,99.186522587550456,8220518.4000000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16275289.477717079,"","","","","y",null,"","","","",1,1,null,"","","","",16275289.477717079]
[null,"D0471 District West",null,"District","West","General Recreation  ",null,50533.23,161.50893013823458,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R692,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0472 Local West",null,"Local","West","General Recreation  ",null,597.67821219999996,697.63948481786906,416963.92004607298,null,1,416963.92004607298,null,597.65508406083597,434.19692548551166,259500,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R693,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},676463.92004607292,"","","","y","",null,"","","",1,"",1,null,"","","",676463.92004607292,""]
[null,"D0473 Local West",null,"Local","West","General Recreation  ",null,14539.31,47.456973020957179,689991.64241333294,null,1,689991.64241333294,null,14539.219902410699,229.3861034075851,3335095,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4025086.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",4025086.6424133331,""]
[null,"D0474 District West",null,"District","West","General Recreation  ",null,13997.56,520.68312427604747,7288293.2730414299,null,1,7288293.273041429,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R695,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7288293.2730414299,"","","","","y",null,"","","","",1,1,null,"","","","",7288293.2730414299]
[null,"D0474 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,13997.580114071699,151.94476278523879,2126858.9900000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R696,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2126858.9900000002,"","","","y","",null,"","","",1,"",1,null,"","","",2126858.9900000002,""]
[null,"D0475 District West",null,"District","West","Access / Recreation Corridor",null,4011.03,287.28357235150071,1152303.02720904,null,1,1152303.02720904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R697,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1152303.02720904,"","","","","y",null,"","","","",1,1,null,"","","","",1152303.02720904]
[null,"D0476 District West",null,"District","West","General Outdoor Sport ",null,14148.09,510.76736333221231,7226382.6254868396,null,1,7226382.6254868396,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7226382.6254868396,"","","","","y",null,"","","","",1,1,null,"","","","",7226382.6254868396]
[null,"D0476 Local West",null,"Local","West","General Recreation  ",null,4898.8100000000004,117.49938189777761,575607.14703465195,null,1,575607.14703465195,null,19046.827885195999,136.66376289477424,2603011.17,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R699,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3178618.317034652,"","","","y","",null,"","","",1,"",1,null,"","","",3178618.317034652,""]
[null,"D0477 District West",null,"District","West","General Recreation  ",null,15161.9,484.88862678483434,7351832.8704489795,null,1,7351832.8704489805,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R700,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7351832.8704489795,"","","","","y",null,"","","","",1,1,null,"","","","",7351832.8704489795]
[null,"D0477 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,15161.933630589499,178.1188940539505,2700626.85,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R701,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2700626.85,"","","","y","",null,"","","",1,"",1,null,"","","",2700626.85,""]
[null,"D0478 District West",null,"District","West","General Recreation  ",null,11644.73,614.86150218124169,7159896.1802949701,null,1,7159896.180294971,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7159896.1802949701,"","","","","y",null,"","","","",1,1,null,"","","","",7159896.1802949701]
[null,"D0478 Local West",null,"Local","West","General Outdoor Sport ",null,10091.450000000001,105.92612804455851,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D0479 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R704,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0480 District West",null,"District","West","General Recreation  ",null,56846.79,143.57130655450095,8161567.9137293398,null,1,8161567.9137293398,null,61774.882160269299,145.14522078306322,8966328.9100000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R705,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17127896.82372934,"","","","","y",null,"","","","",1,1,null,"","","","",17127896.82372934]
[null,"D0480 District West",null,"District","West","Specialised Outdoor Sport ",null,11681.95,680.16422182044255,7945644.4310953198,null,1,7945644.4310953198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7945644.4310953198,"","","","","y",null,"","","","",1,1,null,"","","","",7945644.4310953198]
[null,"D0481 District West",null,"District","West","General Outdoor Sport ",null,20628.900000000001,364.56905996909285,7520658.6811964205,null,1,7520658.6811964214,null,2782.92203545043,184.63808308479381,513833.39,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8034492.0711964201,"","","","","y",null,"","","","",1,1,null,"","","","",8034492.0711964201]
[null,"D0481 Local West",null,"Local","West","Access / Recreation Corridor",null,7316.97,76.123664244658372,556994.56756823801,null,1,556994.56756823801,null,29087.350832741799,37.692086718529666,1096362.95,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R708,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1653357.5175682381,"","","","y","",null,"","","",1,"",1,null,"","","",1653357.5175682381,""]
[null,"D0481 Local West",null,"Local","West","General Recreation  ",null,3924.3504028000002,137.51705631281553,539665.11533306795,null,1,539665.11533306795,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},539665.11533306795,"","","","y","",null,"","","",1,"",1,null,"","","",539665.11533306795,""]
[null,"D0482 Local West",null,"Local","West","Access / Recreation Corridor",null,2692.8,123.14727299707144,331610.976726514,null,1,331610.976726514,null,2692.8023178609201,198.25119967368241,533851.29,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R710,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},865462.26672651409,"","","","y","",null,"","","",1,"",1,null,"","","",865462.26672651409,""]
[null,"D0483 Local West",null,"Local","West","General Recreation  ",null,2375.13,203.15669810790018,482523.56837701699,null,1,482523.56837701699,null,2375.1184311051402,346.67787055017391,823401,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1305924.568377017,"","","","y","",null,"","","",1,"",1,null,"","","",1305924.568377017,""]
[null,"D0484 District West",null,"District","West","Access / Recreation Corridor",null,8647.27,157.13841827511456,1358818.33019785,null,1,1358818.33019785,null,15815.6809400603,518.96058292439898,8207715,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9566533.3301978502,"","","","","y",null,"","","","",1,1,null,"","","","",9566533.3301978502]
[null,"D0484 District West",null,"District","West","General Outdoor Sport ",null,28984.28,272.56339957760451,7900053.8911091704,null,1,7900053.8911091704,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R713,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7900053.8911091704,"","","","","y",null,"","","","",1,1,null,"","","","",7900053.8911091704]
[null,"D0484 Local West",null,"Local","West","Access / Recreation Corridor",null,1399.66,191.89153155669948,268582.90105864999,null,1,268582.90105864999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},268582.90105864999,"","","","y","",null,"","","",1,"",1,null,"","","",268582.90105864999,""]
[null,"D0484 Local West",null,"Local","West","General Recreation  ",null,608.77174530000002,685.59866299793589,417373.09464859997,null,1,417373.09464859997,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R715,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},417373.09464859997,"","","","y","",null,"","","",1,"",1,null,"","","",417373.09464859997,""]
[null,"D0485 District West",null,"District","West","Access / Recreation Corridor",null,4486.3900000000003,261.56382356861081,1173477.3224199801,null,1,1173477.3224199801,null,4486.3885508285903,53.343796973581313,239321,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1412798.3224199801,"","","","","y",null,"","","","",1,1,null,"","","","",1412798.3224199801]
[null,"D0486 District West",null,"District","West","Access / Recreation Corridor",null,37415.22,61.738191527162471,2309948.01839092,null,1,2309948.01839092,null,25829.059991333201,214.59713833410393,5542842.3600000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7852790.3783909203,"","","","","y",null,"","","","",1,1,null,"","","","",7852790.3783909203]
[null,"D0486 District West",null,"District","West","General Outdoor Sport ",null,17140.96,429.51391044686886,7362280.7584133605,null,1,7362280.7584133614,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R718,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7362280.7584133605,"","","","","y",null,{"$f":"IF(U718=\"y\",1,\"\")","v":""},{"$f":"IF(V718=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA718:AE718)","v":1},null,{"$f":"IF(AA718=\"\",\"\",(AA718/$AF718)*$T718)","v":""},{"$f":"IF(AB718=\"\",\"\",(AB718/$AF718)*$T718)","v":""},{"$f":"IF(AC718=\"\",\"\",(AC718/$AF718)*$T718)","v":""},{"$f":"IF(AD718=\"\",\"\",(AD718/$AF718)*$T718)","v":""},{"$f":"IF(AE718=\"\",\"\",(AE718/$AF718)*$T718)","v":7362280.7584133605}]
[null,"D0486 Local West",null,"Local","West","General Recreation  ",null,1473.93,{"$f":"IFERROR(J719/H719,0)","v":304.82020751591256},449283.64846392901,null,1,449283.64846392907,null,747.59397176120603,497.20746025321097,371709.3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},820992.948463929,{"$f":"IF(AND(U$10=$E719,$D719=\"Local\"),\"y\",\"\")","v":""},"","","y",{"$f":"IF($D719<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W719=\"y\",1,\"\")","v":""},{"$f":"IF(X719=\"y\",1,\"\")","v":1},{"$f":"IF(Y719=\"y\",1,\"\")","v":""},1,null,"","","",820992.948463929,""]
[null,"D0487 District West",null,"District","West","General Outdoor Sport ",null,25859.200000000001,300.01517678911222,7758152.4596250104,null,1,7758152.4596250104,null,null,{"$f":"IFERROR(Q720/O720,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R720,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7758152.4596250104,"","","","","y",null,"","","","",1,1,null,"","","","",7758152.4596250104]
[null,"D0487 Local West",null,"Local","West","General Recreation  ",null,6247.51,100.09630817732857,625352.68630094198,null,1,625352.68630094198,null,32106.725968948402,133.94147706493328,4300422.3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R721,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4925774.9863009416,"","","","y","",null,"","","",1,"",1,null,"","","",4925774.9863009416,""]
[null,"D0488 District West",null,"District","West","Access / Recreation Corridor",null,16659.73,102.98624155709366,1715722.97805596,null,1,1715722.9780559598,null,37048.783939945402,179.15093274745095,6637324.2000000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R722,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8353047.1780559607,"","","","","y",null,"","","","",1,1,null,"","","","",8353047.1780559607]
[null,"D0488 District West",null,"District","West","General Outdoor Sport ",null,50767.89,165.46379898645719,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R723,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0490 Local West",null,"Local","West","Access / Recreation Corridor",null,23610.42,25.001066392901734,590285.67798429495,null,1,590285.67798429495,null,10734.0454313054,3.3790624636464739,36271.01,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R724,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},626556.68798429496,"","","","y","",null,"","","",1,"",1,null,"","","",626556.68798429496,""]
[null,"D0491 District West",null,"District","West","Access / Recreation Corridor",null,31475.03,73.389859148376345,2309948.01839092,null,1,2309948.01839092,null,79859.531164947199,97.404138322994413,7778648.8200000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10088596.83839092,"","","","","y",null,"","","","",1,1,null,"","","","",10088596.83839092]
[null,"D0491 District West",null,"District","West","General Outdoor Sport ",null,48384.61,173.61404682039534,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R726,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0492 District West",null,"District","West","Access / Recreation Corridor",null,10666.19,135.82624211706991,1448748.50540667,null,1,1448748.50540667,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R727,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1448748.50540667,"","","","","y",null,"","","","",1,1,null,"","","","",1448748.50540667]
[null,"D0492 Metropolitan West",null,"Metropolitan","West","General Outdoor Sport ",null,144999.09,99.876617855043094,14482018.701259,null,null,8200370.4793588296,null,117096.801836593,111.66870687251944,13076048.439999999,2016,null,27558067.141259,"","","","","y",null,"","","","",1,1,null,"","","","",27558067.141259]
[null,"D0492 Metropolitan West",null,"Metropolitan","West","General Recreation  ",null,4030.58,2461.1944415158487,9920041.0920849498,null,null,7851399.1348732999,null,null,0,null,2016,null,9920041.0920849498,"","","","","y",null,"","","","",1,1,null,"","","","",9920041.0920849498]
[null,"D0492 Metropolitan West",null,"Metropolitan","West","Specialised Outdoor Sport ",null,11790.31,1128.1949354354551,13301768.029214,null,null,null,null,null,0,null,2016,null,13301768.029214,"","","","","y",null,"","","","",1,1,null,"","","","",13301768.029214]
[null,"D0493 District West",null,"District","West","Access / Recreation Corridor",null,2366.2432125,456.01319654514589,1079038.1311353799,null,1,{"$f":"IFERROR(J731/100*100*L731,0)","v":1079038.1311353799},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R731,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1079038.1311353799,"","","","","y",null,"","","","",1,1,null,"","","","",1079038.1311353799]
[null,"D0493 District West",null,"District","West","General Outdoor Sport ",null,13900.95,519.04083292439361,7215160.66644035,null,1,7215160.66644035,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R732,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7215160.66644035,"","","","","y",null,"","","","",1,1,null,"","","","",7215160.66644035]
[null,"D0493 Local West",null,"Local","West","General Recreation  ",null,497.7725901,830.2566327413233,413278.99452735297,null,1,413278.99452735303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R733,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},413278.99452735297,"","","","y","",null,"","","",1,"",1,null,"","","",413278.99452735297,""]
[null,"D0494 District West",null,"District","West","Access / Recreation Corridor",null,17655.46,99.690208049080567,1760076.4806022199,null,1,1760076.4806022197,null,17655.461131329601,127.40941645575678,2249472,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4009548.4806022197,"","","","","y",null,"","","","",1,1,null,"","","","",4009548.4806022197]
[null,"D0495 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0496 District West",null,"District","West","Access / Recreation Corridor",null,12437.07,122.82877399861061,1527630.0602349001,null,1,1527630.0602349001,null,1576.5766844647001,2.5371426835213744,4000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R736,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1531630.0602349001,"","","","","y",null,"","","","",1,1,null,"","","","",1531630.0602349001]
[null,"D0497 Local West",null,"Local","West","General Recreation  ",null,3971.96,136.31082660426716,541421.15083908499,null,1,541421.15083908499,null,3971.95059961789,556.21008987688151,2209239,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R737,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2750660.1508390848,"","","","y","",null,"","","",1,"",1,null,"","","",2750660.1508390848,""]
[null,"D0498 District West",null,"District","West","Access / Recreation Corridor",null,16239.64,104.49804388361565,1697010.6133741201,null,1,1697010.6133741199,null,13709.3963205907,197.02938312046803,2701153.9,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R738,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4398164.51337412,"","","","","y",null,"","","","",1,1,null,"","","","",4398164.51337412]
[null,"D0498 District West",null,"District","West","General Outdoor Sport ",null,37622.730000000003,220.40672072975724,8292302.5442010602,null,1,8292302.5442010611,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R739,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8292302.5442010602,"","","","","y",null,"","","","",1,1,null,"","","","",8292302.5442010602]
[null,"D0498 District West",null,"District","West","General Recreation  ",null,4241.6899999999996,1592.7383533107866,6755902.34585483,null,1,6755902.34585483,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R740,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6755902.34585483,"","","","","y",null,"","","","",1,1,null,"","","","",6755902.34585483]
[null,"D0498 District West",null,"District","West","Specialised Outdoor Sport ",null,10756.17,734.64954964414562,7902015.4463958703,null,1,7902015.4463958712,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R741,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7902015.4463958703,"","","","","y",null,"","","","",1,1,null,"","","","",7902015.4463958703]
[null,"D0498 Local West",null,"Local","West","General Recreation  ",null,12842.98,53.725197922392852,689991.64241333294,null,1,689991.64241333294,null,70007.871319297803,144.70949321962064,10130803.58,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R742,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10820795.222413333,"","","","y","",null,"","","",1,"",1,null,"","","",10820795.222413333,""]
[null,"D0499 District West",null,"District","West","Access / Recreation Corridor",null,41777.97,55.291054553175272,2309948.01839092,null,1,2309948.01839092,null,135257.96125261899,43.374144898154036,5866698.4100000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R743,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8176646.4283909202,"","","","","y",null,"","","","",1,1,null,"","","","",8176646.4283909202]
[null,"D0499 Local West",null,"Local","West","General Recreation  ",null,49222.2,14.017895226408672,689991.64241333294,null,1,689991.64241333294,null,41982.825906926802,87.176669053050674,3659922.92,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R744,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4349914.562413333,"","","","y","",null,"","","",1,"",1,null,"","","",4349914.562413333,""]
[null,"D0499 Local West",null,"Local","West","Nature Recreation  ",null,86240.47,4.4229481987980819,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R745,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","","y","",null,"","","",1,"",1,null,"","","",381437.13144999999,""]
[null,"D0500 District West",null,"District","West","Access / Recreation Corridor",null,42137.62,54.819138299479654,2309948.01839092,null,1,2309948.01839092,null,87360.161151561304,40.064028658645029,3500000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5809948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",5809948.01839092]
[null,"D0500 District West",null,"District","West","General Outdoor Sport ",null,45222.5,185.75372758973009,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R747,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0501 Local West",null,"Local","West","General Recreation  ",null,11686.29,59.042830736986069,689991.64241333294,null,1,689991.64241333294,null,11686.2462314646,197.66826355074113,2310000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R748,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2999991.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",2999991.6424133331,""]
[null,"D0502 Local North",null,"Local","North","General Recreation  ",null,23375.34,29.517929682021009,689991.64241333294,null,1,689991.64241333294,null,21915.5423464216,100.51064469137664,2202745.29,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R749,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2892736.9324133331,"","y","","","",null,"",1,"","","",1,null,"",2892736.9324133331,"","",""]
[null,"D0503 Local North",null,"Local","North","General Recreation  ",null,5297.26,111.43564842399314,590303.60297048197,null,1,590303.60297048197,null,5090.6061701829103,77.901724616373329,396567,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R750,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},986870.60297048197,"","y","","","",null,"",1,"","","",1,null,"",986870.60297048197,"","",""]
[null,"D0505 District North",null,"District","North","General Outdoor Sport ",null,51213.34,164.02460659520685,8400247.9459265694,null,1,8400247.9459265694,null,81387.893970161895,180.75820840619716,14711529.9,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R751,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23111777.845926568,"","","","","y",null,"","","","",1,1,null,"","","","",23111777.845926568]
[null,"D0505 District North",null,"District","North","General Recreation  ",null,6339.26,1083.7810024528526,6870369.5576092703,null,1,6870369.5576092713,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R752,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6870369.5576092703,"","","","","y",null,"","","","",1,1,null,"","","","",6870369.5576092703]
[null,"D0505 District North",null,"District","North","Specialised Outdoor Sport ",null,18505.759999999998,446.73811218558819,8267228.2869595699,null,1,8267228.2869595699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R753,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8267228.2869595699,"","","","","y",null,"","","","",1,1,null,"","","","",8267228.2869595699]
[null,"D0507 Local North",null,"Local","North","General Recreation  ",null,809.65539660000002,524.64604349413037,424782.500419861,null,1,424782.50041986105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R754,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},424782.500419861,"","y","","","",null,"",1,"","","",1,null,"",424782.500419861,"","",""]
[null,"D0508 District West",null,"District","West","Access / Recreation Corridor",null,9751.01,144.39355494771823,1407982.99823075,null,1,1407982.99823075,null,27600.1811359569,146.23233739368249,4036039,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R755,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5444021.9982307497,"","","","","y",null,"","","","",1,1,null,"","","","",5444021.9982307497]
[null,"D0508 District West",null,"District","West","General Outdoor Sport ",null,22508.92,337.91160593937337,7606025.3051608801,null,1,7606025.3051608801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R756,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7606025.3051608801,"","","","","y",null,"","","","",1,1,null,"","","","",7606025.3051608801]
[null,"D0508 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,3587.07000619582,283.28583725570229,1016166.13,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1016166.13,"","","","y","",null,"","","",1,"",1,null,"","","",1016166.13,""]
[null,"D0509 District West",null,"District","West","Access / Recreation Corridor",null,3847.13,297.6250644237964,1145002.31409672,null,1,1145002.31409672,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R758,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1145002.31409672,"","","","","y",null,"","","","",1,1,null,"","","","",1145002.31409672]
[null,"D0509 Local West",null,"Local","West","General Recreation  ",null,10241.34,67.373179917211317,689991.64241333294,null,1,689991.64241333294,null,14088.449345790301,142.42908646291747,2006604.97,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R759,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2696596.6124133328,"","","","y","",null,"","","",1,"",1,null,"","","",2696596.6124133328,""]
[null,"D0510 District West",null,"District","West","Access / Recreation Corridor",null,8732.15,156.04395249820604,1362599.1998072099,null,1,1362599.1998072099,null,8732.1536281368299,12.12060672626791,105839,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R760,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1468438.1998072099,"","","","","y",null,"","","","",1,1,null,"","","","",1468438.1998072099]
[null,"D0512 District North",null,"District","North","General Recreation  ",null,21692.14,355.34515436441404,7708196.8367944798,null,1,7708196.8367944788,null,48832.823964174,75.410953556601044,3682529.82,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R761,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11390726.656794479,"","","","","y",null,"","","","",1,1,null,"","","","",11390726.656794479]
[null,"D0512 District North",null,"District","North","Specialised Outdoor Sport ",null,7325.14,1056.679083231186,7740322.21974009,null,1,7740322.21974009,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7740322.21974009,"","","","","y",null,"","","","",1,1,null,"","","","",7740322.21974009]
[null,"D0512 Local North",null,"Local","North","General Outdoor Sport ",null,19815.55,53.944918251335949,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R763,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","y","","","",null,"",1,"","","",1,null,"",1068948.22485526,"","",""]
[null,"D0513 Local North",null,"Local","North","Access / Recreation Corridor",null,4015.86,98.633259922243056,396097.36319133901,null,1,396097.36319133901,null,4015.8625616296599,236.02774882200029,947855,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R764,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1343952.363191339,"","y","","","",null,"",1,"","","",1,null,"",1343952.363191339,"","",""]
[null,"D0514 District North",null,"District","North","Access / Recreation Corridor",null,24139.47,84.877518182145252,2048898.3038323501,null,1,2048898.3038323503,null,20379.062548211001,286.0145645174282,5828708.7000000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R765,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7877607.0038323505,"","","","","y",null,"","","","",1,1,null,"","","","",7877607.0038323505]
[null,"D0515 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R766,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0516 District East",null,"District","East","General Outdoor Sport ",null,96415.12,87.125836133653834,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R767,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0516 District East",null,"District","East","General Recreation  ",null,41485.75,196.73183957694727,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R768,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0516 District East",null,"District","East","Specialised Outdoor Sport ",null,10136.73,776.66301305876448,7872823.2643631697,null,1,7872823.2643631697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R769,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7872823.2643631697,"","","","","y",null,"","","","",1,1,null,"","","","",7872823.2643631697]
[null,"D0516 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,7615.9706777359497,220.02095870701783,1675673.17,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R770,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1675673.17,"y","","","","",null,1,"","","","",1,null,1675673.17,"","","",""]
[null,"D0516 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,20582.3,91.917042907971407,1891864.1522447399,null,null,590285.67798429495,null,6130.2671671522103,44.78284918331417,274530.83,2016,null,2166394.9822447398,"","","","","y",null,"","","","",1,1,null,"","","","",2166394.9822447398]
[null,"D0517 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,14394.99,735.96296025675611,10594179.453266401,null,null,2309948.01839092,null,null,0,null,2016,null,10594179.453266401,"","","","","y",null,"","","","",1,1,null,"","","","",10594179.453266401]
[null,"D0518 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,20311.12,540.54063712127152,10978985.7454466,null,null,456000.23680855101,null,8239.9406024666805,924.86103573594494,7620800,2016,null,18599785.7454466,"","","","","y",null,"","","","",1,1,null,"","","","",18599785.7454466]
[null,"D0520 District East",null,"District","East","General Recreation  ",null,12543.09,574.73245363897331,7208920.8919144701,null,1,{"$f":"IFERROR(J774/100*100*L774,0)","v":7208920.8919144701},null,7200.2911065162198,86.871348775597028,625499,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R774,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7834419.8919144701,"","","","","y",null,"","","","",1,1,null,"","","","",7834419.8919144701]
[null,"D0521 Local East",null,"Local","East","General Recreation  ",null,8372.15,82.415107518777489,689991.64241333294,null,1,689991.64241333294,null,8372.1650592917904,376.26748131342697,3150173.46,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R775,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3840165.102413333,"y","","","","",null,1,"","","","",1,null,3840165.102413333,"","","",""]
[null,"D0522 District East",null,"District","East","Specialised Outdoor Sport ",null,301743.23,30.755227038321859,9280181.5459265709,null,1,9280181.5459265709,null,17395.408533399601,449.91543400507118,7826462.7800000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R776,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17106644.325926572,"","","","","y",null,"","","","",1,1,null,"","","","",17106644.325926572]
[null,"D0523 Local East",null,"Local","East","General Recreation  ",null,4155.99,131.90814353025442,548208.92543030204,null,1,548208.92543030204,null,4156.0456761138003,328.85610662441047,1366741,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R777,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1914949.925430302,"y","","","","",null,1,"","","","",1,null,1914949.925430302,"","","",""]
[null,"D0524 District East",null,"District","East","General Outdoor Sport ",null,35598.120000000003,230.35965043543953,8200370.4793588296,null,1,8200370.4793588305,null,59914.360766167403,66.215303297372998,3967247.57,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R778,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12167618.04935883,"","","","","y",null,"","","","",1,1,null,"","","","",12167618.04935883]
[null,"D0524 District East",null,"District","East","General Recreation  ",null,24316.27,322.88665715890221,7851399.1348732999,null,1,7851399.1348733008,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R779,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7851399.1348732999,"","","","","y",null,"","","","",1,1,null,"","","","",7851399.1348732999]
[null,"D0525 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R780,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0526 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,1432.8645510701899,353.74375730171215,506866.89,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R781,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},506866.89,"","","","","y",null,"","","","",1,1,null,"","","","",506866.89]
[null,"D0526 Local East",null,"Local","East","General Recreation  ",null,38010.94,18.152448805878858,689991.64241333294,null,1,689991.64241333294,null,31229.071660808298,204.76599430988298,6394651.9100000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R782,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7084643.5524133332,"y","","",{"$f":"IF(AND(X$10=$E782,$D782=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U782=\"y\",1,\"\")","v":1},{"$f":"IF(V782=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA782:AE782)","v":1},null,{"$f":"IF(AA782=\"\",\"\",(AA782/$AF782)*$T782)","v":7084643.5524133332},{"$f":"IF(AB782=\"\",\"\",(AB782/$AF782)*$T782)","v":""},{"$f":"IF(AC782=\"\",\"\",(AC782/$AF782)*$T782)","v":""},{"$f":"IF(AD782=\"\",\"\",(AD782/$AF782)*$T782)","v":""},{"$f":"IF(AE782=\"\",\"\",(AE782/$AF782)*$T782)","v":""}]
[null,"D0527 Local East",null,"Local","East","Access / Recreation Corridor",null,12733.27,{"$f":"IFERROR(J783/H783,0)","v":46.357744552993452},590285.67798429495,null,1,590285.67798429495,null,12733.3096640084,12.728269733210901,162073,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R783,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},752358.67798429495,{"$f":"IF(AND(U$10=$E783,$D783=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D783<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W783=\"y\",1,\"\")","v":""},{"$f":"IF(X783=\"y\",1,\"\")","v":""},{"$f":"IF(Y783=\"y\",1,\"\")","v":""},1,null,752358.67798429495,"","","",""]
[null,"D0528 Local East",null,"Local","East","General Recreation  ",null,28200.29,24.467537121544954,689991.64241333294,null,1,689991.64241333294,null,12506.0728568423,{"$f":"IFERROR(Q784/O784,0)","v":37.241906818508554},465750,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R784,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1155741.6424133331,"y","","","","",null,1,"","","","",1,null,1155741.6424133331,"","","",""]
[null,"D0529 Local East",null,"Local","East","Access / Recreation Corridor",null,13064.17,45.183557622435636,590285.67798429495,null,1,590285.67798429495,null,18306.241206433398,51.462230251228362,942080,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R785,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1532365.6779842949,"y","","","","",null,1,"","","","",1,null,1532365.6779842949,"","","",""]
[null,"D0529 Local East",null,"Local","East","General Recreation  ",null,5242.03,112.22112350134185,588266.49602773902,null,1,588266.49602773902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R786,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},588266.49602773902,"y","","","","",null,1,"","","","",1,null,588266.49602773902,"","","",""]
[null,"D0530 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,5136.4399999999996,234.7732357511039,1205898.6390414,null,null,689991.64241333294,null,null,0,null,2016,null,1205898.6390414,"","","","","y",null,"","","","",1,1,null,"","","","",1205898.6390414]
[null,"D0530 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,21426.52,515.78769477395304,11051535.357828001,null,null,903475.469632942,null,null,0,null,2016,null,11051535.357828001,"","","","","y",null,"","","","",1,1,null,"","","","",11051535.357828001]
[null,"D0532 District East",null,"District","East","Access / Recreation Corridor",null,19098.89,95.522420386852843,1824372.19950226,null,1,{"$f":"IFERROR(J789/100*100*L789,0)","v":1824372.19950226},null,22085.636491153498,40.651756192746625,897819.91,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R789,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2722192.1095022601,"","","","","y",null,"","","","",1,1,null,"","","","",2722192.1095022601]
[null,"D0532 District East",null,"District","East","General Recreation  ",null,10825.46,657.2642193667956,7115187.5161864702,null,1,7115187.5161864711,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7115187.5161864702,"","","","","y",null,"","","","",1,1,null,"","","","",7115187.5161864702]
[null,"D0533 Local East",null,"Local","East","Access / Recreation Corridor",null,18432.22,32.02466539485178,590285.67798429495,null,1,590285.67798429495,null,18257.563922628899,0.84638893038994922,15453,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R791,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},605738.67798429495,"y","","","","",null,1,"","","","",1,null,605738.67798429495,"","","",""]
[null,"D0534 Local East",null,"Local","East","General Outdoor Sport ",null,17224.66,62.059177066790291,1068948.22485526,null,1,1068948.22485526,null,17224.6852706069,437.81988184532366,7541309.6699999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R792,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8610257.8948552608,"y","","","","",null,1,"","","","",1,null,8610257.8948552608,"","","",""]
[null,"D0536 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,6811.4167969562404,69.924953089471018,476288,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R793,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},476288,"","","","","y",null,"","","","",1,1,null,"","","","",476288]
[null,"D0536 Local East",null,"Local","East","General Recreation  ",null,6811.4,94.863206102798543,646151.24204860197,null,1,646151.24204860197,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R794,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},646151.24204860197,"y","","","","",null,1,"","","","",1,null,646151.24204860197,"","","",""]
[null,"D0538 Local South",null,"Local","South","Access / Recreation Corridor",null,5689.0033578000002,83.959684929938646,477646.92948625103,null,1,477646.92948625109,null,9311.4234044140594,27.806811993669957,258921,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R795,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},736567.92948625097,"","","y","","",null,"","",1,"","",1,null,"","",736567.92948625097,"",""]
[null,"D0538 Local South",null,"Local","South","General Recreation  ",null,3622.45,145.90396032337588,528529.80107341299,null,1,528529.80107341299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R796,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},528529.80107341299,"","","y","","",null,"","",1,"","",1,null,"","",528529.80107341299,"",""]
[null,"D0539 Local South",null,"Local","South","Access / Recreation Corridor",null,9309.94,63.403811193659131,590285.67798429495,null,1,590285.67798429495,null,22393.8638120377,0.38076323369513781,8526.76,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R797,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},598812.43798429496,"","","y","","",null,"","",1,"","",1,null,"","",598812.43798429496,"",""]
[null,"D0539 Local South",null,"Local","South","General Recreation  ",null,5658.74,106.6732974127297,603636.45500130998,null,1,603636.45500130998,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R798,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},603636.45500130998,"","","y","","",null,"","",1,"","",1,null,"","",603636.45500130998,"",""]
[null,"D0540 Local South",null,"Local","South","General Recreation  ",null,10267.07,67.20433798672191,689991.64241333294,null,1,689991.64241333294,null,10267.137226525299,72.87328332059441,748200,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R799,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1438191.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1438191.6424133331,"",""]
[null,"D0541 Local South",null,"Local","South","General Recreation  ",null,11415.27,60.444618691746484,689991.64241333294,null,1,689991.64241333294,null,11415.3117191285,120.15221605395745,1371575,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R800,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2061566.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2061566.6424133331,"",""]
[null,"D0542 District South",null,"District","South","General Outdoor Sport ",null,22695.27,335.50986415693268,7614486.9547049096,null,1,7614486.9547049096,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R801,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7614486.9547049096,"","","","","y",null,"","","","",1,1,null,"","","","",7614486.9547049096]
[null,"D0542 Local South",null,"Local","South","General Recreation  ",null,5578.54,107.67662380133352,600678.35294069105,null,1,600678.35294069105,null,28273.7154091991,70.436444987065556,1991500,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R802,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2592178.3529406912,"","","y","","",null,"","",1,"","",1,null,"","",2592178.3529406912,"",""]
[null,"D0543 Local South",null,"Local","South","General Recreation  ",null,5431.06,109.59899005846464,595238.69094692497,null,1,595238.69094692497,null,5431.0570064881704,117.10943178099107,636028,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R803,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1231266.690946925,"","","y","","",null,"","",1,"","",1,null,"","",1231266.690946925,"",""]
[null,"D0545 District South",null,"District","South","Visitor Node  ",null,9144.2900000000009,264.06458973626599,2414683.18727944,null,1,2414683.18727944,null,3632.1896075364698,17.626020917840311,64021.05,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R804,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2478704.2372794398,"","","","","y",null,"","","","",1,1,null,"","","","",2478704.2372794398]
[null,"D0545 Metropolitan East",null,"Metropolitan","East","   ",null,null,0,null,null,null,689202.32340962696,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0545 Metropolitan South",null,"Metropolitan","South","   ",null,null,0,null,null,null,591426.35392715503,null,5512.0962660046898,11.049431479567737,60905.53,2016,null,60905.53,"","","","","y",null,"","","","",1,1,null,"","","","",60905.53]
[null,"D0546 District East",null,"District","East","   ",null,null,0,null,null,1,{"$f":"IFERROR(J807/100*100*L807,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R807,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0546 Metropolitan East",null,"Metropolitan","East","Visitor Node  ",null,15560.67,165.08666408872753,2568859.10128554,null,null,689991.64241333294,null,0,0,0,2016,null,2568859.10128554,"","","","","y",null,"","","","",1,1,null,"","","","",2568859.10128554]
[null,"D0547 District South",null,"District","South","General Outdoor Sport ",null,34299.97,237.3595370058099,8141424.9985131696,null,1,{"$f":"IFERROR(J809/100*100*L809,0)","v":8141424.9985131696},null,31888.857165988698,40.928547022125123,1305164.5900000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R809,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9446589.5885131694,"","","","","y",null,"","","","",1,1,null,"","","","",9446589.5885131694]
[null,"D0547 Local South",null,"Local","South","Access / Recreation Corridor",null,35358.1,16.694496536417255,590285.67798429495,null,1,590285.67798429495,null,32583.695080486199,18.384703715164441,599041.57999999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R810,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1189327.257984295,"","","y","","",null,"","",1,"","",1,null,"","",1189327.257984295,"",""]
[null,"D0547 Local South",null,"Local","South","General Recreation  ",null,4387.34,126.89740343930855,556742.05400541599,null,1,556742.05400541599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R811,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},556742.05400541599,"","","y","","",null,"","",1,"","",1,null,"","",556742.05400541599,"",""]
[null,"D0548 Local South",null,"Local","South","Access / Recreation Corridor",null,7586.18,75.151914786822886,570115.95291750005,null,1,570115.95291750005,null,21560.621647873901,106.7961414844947,2302591.2000000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R812,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2872707.1529175001,"","","y","","",null,"","",1,"","",1,null,"","",2872707.1529175001,"",""]
[null,"D0548 Local South",null,"Local","South","General Recreation  ",null,14079.7260381,49.006041775685318,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R813,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0549 Local South",null,"Local","South","Access / Recreation Corridor",null,50510.86,11.686312170972638,590285.67798429495,null,1,590285.67798429495,null,48810.380352353,46.336001761784502,2261677.87,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R814,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2851963.5479842951,"","","y","","",null,"","",1,"","",1,null,"","",2851963.5479842951,"",""]
[null,"D0549 Local South",null,"Local","South","General Recreation  ",null,13656.58,50.524482880291622,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R815,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0551 Local South",null,"Local","South","General Recreation  ",null,8710.9,79.210143890221786,689991.64241333294,null,1,689991.64241333294,null,8710.9179362040595,42.50906766794337,370293,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R816,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1060284.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1060284.6424133331,"",""]
[null,"D0553 District South",null,"District","South","Access / Recreation Corridor",null,76934.64,30.024810909506044,2309948.01839092,null,1,2309948.01839092,null,58900.441667097897,74.414596154860362,4383052.58,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R817,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6693000.5983909201,"","","","","y",null,"","","","",1,1,null,"","","","",6693000.5983909201]
[null,"D0553 District South",null,"District","South","General Outdoor Sport ",null,34082.400000000001,238.58489229628751,8131545.7331989901,null,1,8131545.733198991,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R818,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8131545.7331989901,"","","","","y",null,"","","","",1,1,null,"","","","",8131545.7331989901]
[null,"D0553 District South",null,"District","South","General Recreation  ",null,5773.81,1184.5752097417476,6839512.1917589996,null,1,6839512.1917589987,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R819,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6839512.1917589996,"","","","","y",null,"","","","",1,1,null,"","","","",6839512.1917589996]
[null,"D0553 District South",null,"District","South","Specialised Outdoor Sport ",null,14577.16,554.43489767109577,8082086.2129351897,null,1,8082086.2129351897,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R820,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8082086.2129351897,"","","","","y",null,"","","","",1,1,null,"","","","",8082086.2129351897]
[null,"D0554 Local South",null,"Local","South","General Recreation  ",null,6912.88,94.012081364793843,649894.23702505603,null,1,649894.23702505603,null,6912.8885858711601,128.09247379016031,885489,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R821,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1535383.237025056,"","","y","","",null,"","",1,"","",1,null,"","",1535383.237025056,"",""]
[null,"D0555 Local South",null,"Local","South","General Recreation  ",null,5893.94,103.88833059531656,612311.58722896001,null,1,612311.58722896001,null,5893.9618809158201,119.16507167685758,702354.39,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R822,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1314665.97722896,"","","y","","",null,"","",1,"","",1,null,"","",1314665.97722896,"",""]
[null,"D0556 District East",null,"District","East","General Recreation  ",null,16774.48,443.52096318955643,7439833.5266039502,null,1,7439833.5266039502,null,105886.110169743,49.860762866219986,5279562.2300000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R823,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12719395.756603951,"","","","","y",null,"","","","",1,1,null,"","","","",12719395.756603951]
[null,"D0556 District East",null,"District","East","Specialised Outdoor Sport ",null,10517.84,750.22853862394652,7890783.7326804902,null,1,7890783.7326804902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R824,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7890783.7326804902,"","","","","y",null,"","","","",1,1,null,"","","","",7890783.7326804902]
[null,"D0556 Local East",null,"Local","East","Nature Recreation  ",null,78593.59,4.8532855090345155,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R825,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"y","","","","",null,1,"","","","",1,null,381437.13144999999,"","","",""]
[null,"D0557 Local South",null,"Local","South","Access / Recreation Corridor",null,50631.45,11.658478633029372,590285.67798429495,null,1,590285.67798429495,null,43907.219013082598,1.957081362278861,85930,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R826,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},676215.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",676215.67798429495,"",""]
[null,"D0558 District South",null,"District","South","Access / Recreation Corridor",null,82728.98,27.921872340151179,2309948.01839092,null,1,2309948.01839092,null,63509.951486658698,3.9754084846535762,252478,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R827,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2562426.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2562426.01839092]
[null,"D0558 Local South",null,"Local","South","General Recreation  ",null,1656.03,275.35747348088563,456000.23680855101,null,1,456000.23680855101,null,15977.840799819,6.2586679422374034E-5,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R828,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},456001.23680855101,"","","y","","",null,"","",1,"","",1,null,"","",456001.23680855101,"",""]
[null,"D0559 District South",null,"District","South","General Outdoor Sport ",null,137541.6,61.074234601942749,8400247.9459265694,null,1,8400247.9459265694,null,181699.435834173,118.92204002064422,21608067.579999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R829,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30008315.525926568,"","","","","y",null,"","","","",1,1,null,"","","","",30008315.525926568]
[null,"D0559 District South",null,"District","South","General Recreation  ",null,44158.06,184.82623361917032,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R830,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0561 Local South",null,"Local","South","General Recreation  ",null,1437.93,311.52825388061586,447955.82210255403,null,1,447955.82210255408,null,1437.9409389043899,382.49137020819603,550000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R831,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},997955.82210255403,"","","y","","",null,"","",1,"","",1,null,"","",997955.82210255403,"",""]
[null,"D0562 District South",null,"District","South","General Outdoor Sport ",null,17668.759999999998,418.03990370894508,7386246.7290564599,null,1,7386246.7290564599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R832,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7386246.7290564599,"","","","","y",null,"","","","",1,1,null,"","","","",7386246.7290564599]
[null,"D0562 Local South",null,"Local","South","Access / Recreation Corridor",null,9749.86,60.542990154145279,590285.67798429495,null,1,590285.67798429495,null,5597.10371512034,9.1118554516375408E-5,0.51,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R833,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590286.18798429496,"","","y","","",null,"","",1,"","",1,null,"","",590286.18798429496,"",""]
[null,"D0562 Local South",null,"Local","South","General Recreation  ",null,24934.49,27.672177871427603,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R834,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0563 District South",null,"District","South","General Outdoor Sport ",null,102310.42,82.10549762112764,8400247.9459265694,null,1,8400247.9459265694,null,204321.169492204,42.785249427292229,8741932.1999999993,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R835,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17142180.145926569,"","","","","y",null,"","","","",1,1,null,"","","","",17142180.145926569]
[null,"D0563 District South",null,"District","South","General Recreation  ",null,60868.33,134.08562242021983,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R836,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0563 District South",null,"District","South","Specialised Outdoor Sport ",null,41142.58,225.56148753740214,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R837,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0564 District South",null,"District","South","General Outdoor Sport ",null,164739.76,50.991017262175014,8400247.9459265694,null,1,8400247.9459265694,null,313765.80774027901,53.136008381769045,16672262.59,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R838,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25072510.535926569,"","","","","y",null,"","","","",1,1,null,"","","","",25072510.535926569]
[null,"D0564 District South",null,"District","South","General Recreation  ",null,105124.55,77.637125806762924,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R839,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0564 District South",null,"District","South","Specialised Outdoor Sport ",null,43901.43,211.38677136317816,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R840,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0565 District South",null,"District","South","General Outdoor Sport ",null,20927.03,360.02222762847856,7534195.9582479997,null,1,7534195.9582479987,null,30724.031111340999,54.449886277536152,1672920,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R841,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9207115.9582480006,"","","","","y",null,"","","","",1,1,null,"","","","",9207115.9582480006]
[null,"D0565 Local South",null,"Local","South","General Recreation  ",null,9797.0300000000007,70.428654644655865,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R842,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0566 Local South",null,"Local","South","General Outdoor Sport ",null,4739.26,190.63640096406232,903475.469632942,null,1,903475.46963294211,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R843,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},903475.469632942,"","","y","","",null,"","",1,"","",1,null,"","",903475.469632942,"",""]
[null,"D0566 Local South",null,"Local","South","General Recreation  ",null,15735.41,43.849613223508818,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R844,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0567 District South",null,"District","South","Access / Recreation Corridor",null,41692.339999999997,55.404614334213917,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R845,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0567 District South",null,"District","South","General Recreation  ",null,100595.95,81.132171958506675,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R846,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,{"$f":"IF(U846=\"y\",1,\"\")","v":""},{"$f":"IF(V846=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA846:AE846)","v":1},null,{"$f":"IF(AA846=\"\",\"\",(AA846/$AF846)*$T846)","v":""},{"$f":"IF(AB846=\"\",\"\",(AB846/$AF846)*$T846)","v":""},{"$f":"IF(AC846=\"\",\"\",(AC846/$AF846)*$T846)","v":""},{"$f":"IF(AD846=\"\",\"\",(AD846/$AF846)*$T846)","v":""},{"$f":"IF(AE846=\"\",\"\",(AE846/$AF846)*$T846)","v":8161567.9137293398}]
[null,"D0568 Local South",null,"Local","South","General Recreation  ",null,4835.4399999999996,{"$f":"IFERROR(J847/H847,0)","v":118.5558716058882},573269.803797976,null,1,573269.803797976,null,637.26860153634095,138.45025439397642,88230,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R847,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},661499.803797976,{"$f":"IF(AND(U$10=$E847,$D847=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D847<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W847=\"y\",1,\"\")","v":1},{"$f":"IF(X847=\"y\",1,\"\")","v":""},{"$f":"IF(Y847=\"y\",1,\"\")","v":""},1,null,"","",661499.803797976,"",""]
[null,"D0569 Local South",null,"Local","South","Access / Recreation Corridor",null,55937.5,10.552593125976223,590285.67798429495,null,1,590285.67798429495,null,null,{"$f":"IFERROR(Q848/O848,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R848,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D0570 District South",null,"District","South","General Recreation  ",null,38402.44,212.52732674614788,8161567.9137293398,null,1,8161567.9137293398,null,38402.425378715598,134.78484025305377,5176064.7699999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R849,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13337632.683729339,"","","","","y",null,"","","","",1,1,null,"","","","",13337632.683729339]
[null,"D0571 Local South",null,"Local","South","Access / Recreation Corridor",null,23990.78,24.604688883991891,590285.67798429495,null,1,590285.67798429495,null,26821.329249577098,6.0837402382871391,163174,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R850,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},753459.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",753459.67798429495,"",""]
[null,"D0571 Local South",null,"Local","South","General Recreation  ",null,2830.53,176.40532757060018,499320.571848411,null,1,499320.57184841094,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R851,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},499320.571848411,"","","y","","",null,"","",1,"","",1,null,"","",499320.571848411,"",""]
[null,"D0572 District South",null,"District","South","General Outdoor Sport ",null,36741.300000000003,224.60498653008739,8252279.1915979004,null,1,8252279.1915979004,null,83802.445489738602,17.627606108235636,1477236.5,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R852,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9729515.6915979013,"","","","","y",null,"","","","",1,1,null,"","","","",9729515.6915979013]
[null,"D0572 District South",null,"District","South","General Recreation  ",null,48136.84,169.5493080503278,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R853,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0573 Local South",null,"Local","South","General Recreation  ",null,2161.15,219.61970063219394,474631.11602126597,null,1,474631.11602126603,null,2161.1775374581298,21.140789781545269,45689,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R854,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},520320.11602126597,"","","y","","",null,"","",1,"","",1,null,"","",520320.11602126597,"",""]
[null,"D0574 District South",null,"District","South","General Outdoor Sport ",null,36977.68,223.45946441591821,8263012.5681432104,null,1,8263012.5681432113,null,21348.836136334401,102.4189902454995,2186526.2400000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R855,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10449538.80814321,"","","","","y",null,"","","","",1,1,null,"","","","",10449538.80814321]
[null,"D0574 Local South",null,"Local","South","General Recreation  ",null,1782.84,258.39531599386095,460677.50516649499,null,1,460677.50516649504,null,17411.701346590002,100.4623589148901,1749220.59,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R856,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2209898.0951664951,"","","y","","",null,"","",1,"","",1,null,"","",2209898.0951664951,"",""]
[null,"D0575 District South",null,"District","South","Access / Recreation Corridor",null,13509.83,116.61247878861836,1575414.7643128401,null,1,1575414.7643128401,null,9461.6210346564403,74.629418935044015,706115.28,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R857,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2281530.0443128403,"","","","","y",null,"","","","",1,1,null,"","","","",2281530.0443128403]
[null,"D0575 Local South",null,"Local","South","General Recreation  ",null,2028.99,231.52234260020799,469756.517912396,null,1,469756.517912396,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R858,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469756.517912396,"","","y","","",null,"","",1,"","",1,null,"","",469756.517912396,"",""]
[null,"D0576 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,7978.54213587714,56.479275577637821,450622.28,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R859,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},450622.28,"","","","","y",null,"","","","",1,1,null,"","","","",450622.28]
[null,"D0576 Local South",null,"Local","South","General Recreation  ",null,7978.6,86.381360565716662,689202.32340962696,null,1,689202.32340962696,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R860,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689202.32340962696,"","","y","","",null,"","",1,"","",1,null,"","",689202.32340962696,"",""]
[null,"D0577 Local North",null,"Local","North","General Recreation  ",null,5327.7,111.00969535205718,591426.35392715503,null,1,591426.35392715503,null,5327.6820011865702,149.89633386942717,798600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R861,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1390026.353927155,"","y","","","",null,"",1,"","","",1,null,"",1390026.353927155,"","",""]
[null,"D0578 Local South",null,"Local","South","General Recreation  ",null,2078.31,226.90341673161367,471575.64002748003,null,1,471575.64002748003,null,2078.3206796468799,481.15770092318309,1000000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R862,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1471575.64002748,"","","y","","",null,"","",1,"","",1,null,"","",1471575.64002748,"",""]
[null,"D0579 Local South",null,"Local","South","General Recreation  ",null,15410.84,44.77313646844253,689991.64241333294,null,1,689991.64241333294,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R863,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0580 District South",null,"District","South","General Recreation  ",null,26526.39,300.53122008960213,7972008.3512726203,null,1,7972008.3512726193,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R864,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7972008.3512726203,"","","","","y",null,"","","","",1,1,null,"","","","",7972008.3512726203]
[null,"D0581 Local South",null,"Local","South","General Recreation  ",null,4150.49,132.0340641874904,548006.06306953705,null,1,548006.06306953705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R865,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},548006.06306953705,"","","y","","",null,"","",1,"","",1,null,"","",548006.06306953705,"",""]
[null,"D0582 District South",null,"District","South","General Recreation  ",null,53128.55,153.61924828984303,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R866,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0584 Local South",null,"Local","South","General Recreation  ",null,45265.91,15.243074587771082,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R867,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0585 Local South",null,"Local","South","General Recreation  ",null,3590.99,146.85906348105507,527369.42836983397,null,1,527369.42836983397,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R868,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},527369.42836983397,"","","y","","",null,"","",1,"","",1,null,"","",527369.42836983397,"",""]
[null,"D0586 Local South",null,"Local","South","Access / Recreation Corridor",null,16620.310000000001,35.515924671940226,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R869,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D0586 Local South",null,"Local","South","General Recreation  ",null,37883.33,18.21359533106865,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R870,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0587 Local South",null,"Local","South","General Recreation  ",null,46627.64,14.79791047570353,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R871,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0588 Local South",null,"Local","South","Access / Recreation Corridor",null,35763.1,16.505439349057966,590285.67798429495,null,1,590285.67798429495,null,33361.138394285299,71.140498023489116,2373328,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R872,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2963613.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",2963613.6779842949,"",""]
[null,"D0590 Local East",null,"Local","East","   ",null,null,0,null,null,1,{"$f":"IFERROR(J873/100*100*L873,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R873,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0591 District East",null,"District","East","General Outdoor Sport ",null,133378.9,62.980336064599193,8400247.9459265694,null,1,8400247.9459265694,null,200023.39979271201,22.409270088625494,4482378.3899999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R874,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12882626.33592657,"","","","","y",null,"","","","",1,1,null,"","","","",12882626.33592657]
[null,"D0591 Local East",null,"Local","East","Access / Recreation Corridor",null,90651.75,6.5115750990388488,590285.67798429495,null,1,590285.67798429495,null,3567.0680083144498,7.9289208767748152,28283,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R875,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},618568.67798429495,"y","","","","",null,1,"","","","",1,null,618568.67798429495,"","","",""]
[null,"D0592 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R876,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0593 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,6840.1124309516599,53.203144491203737,363915.49,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R877,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},363915.49,"","","","","y",null,"","","","",1,1,null,"","","","",363915.49]
[null,"D0593 Local East",null,"Local","East","General Recreation  ",null,6840.15,94.619512574201153,647211.65893442195,null,1,647211.65893442195,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R878,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},647211.65893442195,"y","","","","",null,1,"","","","",1,null,647211.65893442195,"","","",""]
[null,"D0594 District East",null,"District","East","Access / Recreation Corridor",null,100636.71,22.953334010928216,2309948.01839092,null,1,2309948.01839092,null,282991.04592597298,8.1402715851391285,2303623.9700000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R879,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4613571.9883909207,"","","","","y",null,"","","","",1,1,null,"","","","",4613571.9883909207]
[null,"D0594 District East",null,"District","East","General Recreation  ",null,110237.44,74.036261307676767,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R880,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0594 District East",null,"District","East","Specialised Outdoor Sport ",null,85224.6,108.89087829014827,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R881,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0595 Local East",null,"Local","East","General Recreation  ",null,22829.46,30.223739081578493,689991.64241333294,null,1,689991.64241333294,null,18900.9630579449,54.411460243963937,1028429,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R882,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1718420.6424133331,"y","","","","",null,1,"","","","",1,null,1718420.6424133331,"","","",""]
[null,"D0596 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R883,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0597 District East",null,"District","East","Access / Recreation Corridor",null,58018.3,39.81412792844533,2309948.01839092,null,1,2309948.01839092,null,270061.67470188497,65.405418445613719,17663496.84,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R884,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19973444.85839092,"","","","","y",null,"","","","",1,1,null,"","","","",19973444.85839092]
[null,"D0597 District East",null,"District","East","General Outdoor Sport ",null,119497.12,70.296656069423008,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R885,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0597 District East",null,"District","East","General Recreation  ",null,98006.93,83.275416480542148,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R886,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0598 District East",null,"District","East","Specialised Outdoor Sport ",null,156904.43,59.145439972131896,9280181.5459265709,null,1,9280181.5459265709,null,116345.072692826,21.808789502406288,2537345.2000000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R887,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11817526.74592657,"","","","","y",null,"","","","",1,1,null,"","","","",11817526.74592657]
[null,"D0598 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,37548.636121067197,29.84241681607455,1120542.05,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R888,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1120542.05,"y","","","","",null,1,"","","","",1,null,1120542.05,"","","",""]
[null,"D0599 District East",null,"District","East","General Outdoor Sport ",null,41930.300000000003,200.33836976903501,8400247.9459265694,null,1,8400247.9459265694,null,54382.633226816797,14.356078653709176,780721.36,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R889,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9180969.3059265688,"","","","","y",null,"","","","",1,1,null,"","","","",9180969.3059265688]
[null,"D0599 District East",null,"District","East","General Recreation  ",null,12452.44,578.51906932933548,7203973.9996793903,null,1,7203973.9996793894,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R890,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7203973.9996793903,"","","","","y",null,"","","","",1,1,null,"","","","",7203973.9996793903]
[null,"D0600 District East",null,"District","East","General Outdoor Sport ",null,43717.31,192.14924124852536,8400247.9459265694,null,1,8400247.9459265694,null,43717.4305467827,36.428437355113523,1592557.68,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R891,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9992805.6259265691,"","","","","y",null,"","","","",1,1,null,"","","","",9992805.6259265691]
[null,"D0601 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R892,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0603 Local East",null,"Local","East","General Recreation  ",null,5439.59,109.48496339364549,595553.31202644005,null,1,595553.31202644005,null,5439.5717008266402,219.54047591991829,1194206.1599999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R893,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1789759.4720264398,"y","","","","",null,1,"","","","",1,null,1789759.4720264398,"","","",""]
[null,"D0605 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R894,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0606 District East",null,"District","East","General Recreation  ",null,48003.44,170.02048006828969,8161567.9137293398,null,1,8161567.9137293398,null,52840.376088554403,94.246162094949653,4980002.6500000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R895,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13141570.56372934,"","","","","y",null,"","","","",1,1,null,"","","","",13141570.56372934]
[null,"D0606 Local East",null,"Local","East","General Recreation  ",null,4836.88,118.53155688221148,573322.91685243102,null,1,573322.91685243102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R896,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573322.91685243102,"y","","","","",null,1,"","","","",1,null,573322.91685243102,"","","",""]
[null,"D0607 District South",null,"District","South","Access / Recreation Corridor",null,8541.4,158.53402114853654,1354102.48823811,null,1,1354102.48823811,null,43041.775328910197,70.091799581827019,3016875.49,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R897,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4370977.9782381104,"","","","","y",null,"","","","",1,1,null,"","","","",4370977.9782381104]
[null,"D0607 District South",null,"District","South","General Outdoor Sport ",null,13972.64,516.61074181152378,7218415.9154653698,null,1,7218415.9154653698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R898,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7218415.9154653698,"","","","","y",null,"","","","",1,1,null,"","","","",7218415.9154653698]
[null,"D0607 District South",null,"District","South","General Recreation  ",null,20527.61,372.40803341605618,7644646.8708317699,null,1,7644646.8708317699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R899,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7644646.8708317699,"","","","","y",null,"","","","",1,1,null,"","","","",7644646.8708317699]
[null,"D0608 District South",null,"District","South","General Outdoor Sport ",null,30408.29,261.92575558129442,7964714.3341851197,null,1,7964714.3341851206,null,39802.676843843998,82.401225748394907,3279789.36,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R900,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11244503.694185119,"","","","","y",null,"","","","",1,1,null,"","","","",11244503.694185119]
[null,"D0608 District South",null,"District","South","General Recreation  ",null,9394.5499999999993,749.06204511110593,7037100.83589854,null,1,7037100.83589854,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R901,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7037100.83589854,"","","","","y",null,"","","","",1,1,null,"","","","",7037100.83589854]
[null,"D0609 Local South",null,"Local","South","General Recreation  ",null,9882.14,69.822087362993543,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R902,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0610 Local West",null,"Local","West","Access / Recreation Corridor",null,8873.7000000000007,66.520806200828844,590285.67798429495,null,1,590285.67798429495,null,8873.6906838863906,298.73478966465393,2650880.12,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R903,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3241165.7979842951,"","","","y","",null,"","","",1,"",1,null,"","","",3241165.7979842951,""]
[null,"D0611 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R904,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0612 District West",null,"District","West","Access / Recreation Corridor",null,29715.43,77.30906860500555,2297272.2164972401,null,1,2297272.2164972401,null,16350.7573997856,142.50104402078355,2330000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R905,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4627272.2164972406,"","","","","y",null,"","","","",1,1,null,"","","","",4627272.2164972406]
[null,"D0613 District West",null,"District","West","Access / Recreation Corridor",null,22373.97,88.060205414261304,1970256.3941325201,null,1,1970256.3941325198,null,67136.807979284902,76.318455914391166,5123777.5199999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R906,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7094033.9141325196,"","","","","y",null,"","","","",1,1,null,"","","","",7094033.9141325196]
[null,"D0613 District West",null,"District","West","General Recreation  ",null,44971.67,181.48242913214787,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R907,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0614 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,null,8605893.6976145599,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0615 Local West",null,"Local","West","Access / Recreation Corridor",null,1002.73,248.55783733925682,249236.400235193,null,1,{"$f":"IFERROR(J909/100*100*L909,0)","v":249236.40023519302},null,1002.7164497843301,196.68571313696827,197220,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R909,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},446456.40023519297,"","","","y","",null,"","","",1,"",1,null,"","","",446456.40023519297,""]
[null,"D0616 District West",null,"District","West","Visitor Node  ",null,58225.97,46.337360224444865,2698037.74630772,null,1,2698037.74630772,null,58225.967572888301,86.202684287158178,5019234.7,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R910,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7717272.4463077206,"","","",{"$f":"IF(AND(X$10=$E910,$D910=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U910=\"y\",1,\"\")","v":""},{"$f":"IF(V910=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA910:AE910)","v":1},null,{"$f":"IF(AA910=\"\",\"\",(AA910/$AF910)*$T910)","v":""},{"$f":"IF(AB910=\"\",\"\",(AB910/$AF910)*$T910)","v":""},{"$f":"IF(AC910=\"\",\"\",(AC910/$AF910)*$T910)","v":""},{"$f":"IF(AD910=\"\",\"\",(AD910/$AF910)*$T910)","v":""},{"$f":"IF(AE910=\"\",\"\",(AE910/$AF910)*$T910)","v":7717272.4463077206}]
[null,"D0617 District West",null,"District","West","Access / Recreation Corridor",null,12815.02,{"$f":"IFERROR(J911/H911,0)","v":120.51993311156129},1544465.3532233201,null,1,1544465.3532233201,null,12814.99796305,3.5895440742662352E-5,0.46,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R911,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1544465.8132233201,{"$f":"IF(AND(U$10=$E911,$D911=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D911<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W911=\"y\",1,\"\")","v":""},{"$f":"IF(X911=\"y\",1,\"\")","v":""},{"$f":"IF(Y911=\"y\",1,\"\")","v":1},1,null,"","","","",1544465.8132233201]
[null,"D0618 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,{"$f":"IFERROR(Q912/O912,0)","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R912,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0619 Local West",null,"Local","West","Access / Recreation Corridor",null,27251.16,21.660937662260796,590285.67798429495,null,1,590285.67798429495,null,20428.883779386899,9.7900601011692814E-5,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R913,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590287.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590287.67798429495,""]
[null,"D0620 Local North",null,"Local","North","General Recreation  ",null,13837.9,49.862453292286617,689991.64241333294,null,1,689991.64241333294,null,13837.963076357901,140.19404368222962,1940000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R914,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2629991.6424133331,"","y","","","",null,"",1,"","","",1,null,"",2629991.6424133331,"","",""]
[null,"D0621 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,1446.0997148326001,126.76112727207045,183309.23,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R915,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},183309.23,"","","","","y",null,"","","","",1,1,null,"","","","",183309.23]
[null,"D0621 Local North",null,"Local","North","General Recreation  ",null,5059.82,114.93409853233929,581545.85043590097,null,1,581545.85043590097,null,3211.5608171231502,58.501461033610418,187881,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R916,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},769426.85043590097,"","y","","","",null,"",1,"","","",1,null,"",769426.85043590097,"","",""]
[null,"D0622 Local South",null,"Local","South","General Recreation  ",null,13485.85,51.164119607835836,689991.64241333294,null,1,689991.64241333294,null,13485.839022210101,227.40520593114803,3066750,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R917,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3756741.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",3756741.6424133331,"",""]
[null,"D0623 District South",null,"District","South","Specialised Outdoor Sport ",null,25003.56,342.88910688578784,8573448.3573652096,null,1,8573448.3573652096,null,25003.5760452303,98.948785786661759,2474073.4900000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R918,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11047521.84736521,"","","","","y",null,"","","","",1,1,null,"","","","",11047521.84736521]
[null,"D0624 District East",null,"District","East","Access / Recreation Corridor",null,3894.46,294.54932586668241,1147110.56761476,null,1,1147110.56761476,null,16244.5208046629,31.509173225539278,511851.42,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R919,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1658961.9876147599,"","","","","y",null,"","","","",1,1,null,"","","","",1658961.9876147599]
[null,"D0624 District East",null,"District","East","General Recreation  ",null,12350.04,582.8633667716922,7198385.8941650698,null,1,7198385.8941650698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R920,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7198385.8941650698,"","","","","y",null,"","","","",1,1,null,"","","","",7198385.8941650698]
[null,"D0625 Local East",null,"Local","East","Access / Recreation Corridor",null,3742.79,102.27339502145753,382787.84015236102,null,1,382787.84015236102,null,1009.24562618459,6.0614382081861198,6117.48,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R921,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},388905.320152361,"y","","","","",null,1,"","","","",1,null,388905.320152361,"","","",""]
[null,"D0625 Local East",null,"Local","East","General Recreation  ",null,1009.26,428.17978489634089,432144.72970448103,null,1,432144.72970448103,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R922,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},432144.72970448103,"y","","","","",null,1,"","","","",1,null,432144.72970448103,"","","",""]
[null,"D0626 Local West",null,"Local","West","Access / Recreation Corridor",null,2944.17,116.79449030287721,343862.834515022,null,1,343862.834515022,null,2944.1465106723499,532.69224011608185,1568324,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R923,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1912186.8345150221,"","","","y","",null,"","","",1,"",1,null,"","","",1912186.8345150221,""]
[null,"D0627 Local West",null,"Local","West","General Recreation  ",null,42630.26,16.1854898941112,689991.64241333294,null,1,689991.64241333294,null,37527.243254176901,254.43222501928014,9548140,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R924,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10238131.642413333,"","","","y","",null,"","","",1,"",1,null,"","","",10238131.642413333,""]
[null,"D0628 District West",null,"District","West","Access / Recreation Corridor",null,5403.57,224.72771094003224,1214331.91700423,null,1,1214331.91700423,null,27218.955384990699,41.662994555086136,1134023.19,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R925,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2348355.1070042299,"","","","","y",null,"","","","",1,1,null,"","","","",2348355.1070042299]
[null,"D0628 District West",null,"District","West","Specialised Outdoor Sport ",null,44289.97,209.53235113788901,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R926,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0628 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,22474.574880036202,42.370470857977182,952258.32,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R927,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},952258.32,"","","","y","",null,"","","",1,"",1,null,"","","",952258.32,""]
[null,"D0629 Local South",null,"Local","South","General Recreation  ",null,5542.9,108.13180913293223,599363.80484293005,null,1,599363.80484293005,null,5542.94088644163,95.304642575600184,528268,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R928,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1127631.8048429301,"","","y","","",null,"","",1,"","",1,null,"","",1127631.8048429301,"",""]
[null,"D0631 District West",null,"District","West","Access / Recreation Corridor",null,33101,69.784840892750069,2309948.01839092,null,1,2309948.01839092,null,247341.54801887,36.172202210513497,8946888.4900000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R929,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11256836.50839092,"","","","","y",null,"","","","",1,1,null,"","","","",11256836.50839092]
[null,"D0631 District West",null,"District","West","General Outdoor Sport ",null,77787.06,107.99030000525241,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R930,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0631 District West",null,"District","West","General Recreation  ",null,122090.7,66.84839970390324,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R931,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0631 District West",null,"District","West","Specialised Outdoor Sport ",null,14362.9,562.00271808802677,8071988.8396265199,null,1,8071988.8396265199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R932,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8071988.8396265199,"","","","","y",null,"","","","",1,1,null,"","","","",8071988.8396265199]
[null,"D0632 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R933,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0633 District West",null,"District","West","Access / Recreation Corridor",null,3777.39,302.29757482504851,1141895.83616839,null,1,1141895.83616839,null,2849.2976862178598,221.1071180969715,630000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R934,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1771895.83616839,"","","","","y",null,"","","","",1,1,null,"","","","",1771895.83616839]
[null,"D0634 District North",null,"District","North","Access / Recreation Corridor",null,9903.68,142.85432137804531,1414783.48554532,null,1,1414783.48554532,null,9903.6761534320394,21.72829529824919,215190,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R935,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1629973.48554532,"","","","","y",null,"","","","",1,1,null,"","","","",1629973.48554532]
[null,"D0635 District North",null,"District","North","General Outdoor Sport ",null,26185.13,296.84603664353091,7772952.0594956204,null,1,7772952.0594956204,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R936,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7772952.0594956204,"","","","","y",null,"","","","",1,1,null,"","","","",7772952.0594956204]
[null,"D0635 Local North",null,"Local","North","General Recreation  ",null,29377.62,23.48698234960262,689991.64241333294,null,1,689991.64241333294,null,55562.680015806203,78.639752415776286,4369435.4000000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R937,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5059427.0424133334,"","y","","","",null,"",1,"","","",1,null,"",5059427.0424133334,"","",""]
[null,"D0636 Metropolitan West",null,"Metropolitan","West","Specialised Outdoor Sport ",null,10422.09,1270.0160937491903,13236222.0305025,null,null,1995061.44666979,null,10422.093677545199,441.62362404365746,4602642.78,2016,null,17838864.810502499,"","","","","y",null,"","","","",1,1,null,"","","","",17838864.810502499]
[null,"D0637 District West",null,"District","West","General Recreation  ",null,54552.74,149.60876234134784,8161567.9137293398,null,1,{"$f":"IFERROR(J939/100*100*L939,0)","v":8161567.9137293398},null,68595.522331815795,11.418135956619473,783233,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R939,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8944800.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8944800.9137293398]
[null,"D0637 Local West",null,"Local","West","General Outdoor Sport ",null,14042.78,76.120841090956347,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R940,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D0638 Local West",null,"Local","West","General Recreation  ",null,6328.26,99.289705953554048,628331.07459763798,null,1,628331.07459763798,null,6328.3113645813,52.487935700991969,332160,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R941,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},960491.07459763798,"","","","y","",null,"","","",1,"",1,null,"","","",960491.07459763798,""]
[null,"D0639 Local West",null,"Local","West","Access / Recreation Corridor",null,16414.169999999998,35.961957137296309,590285.67798429495,null,1,590285.67798429495,null,18064.255134778301,33.843410394651904,611356,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R942,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1201641.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",1201641.6779842949,""]
[null,"D0639 Local West",null,"Local","West","General Recreation  ",null,1650.08,276.21738135015755,455780.77661826799,null,1,455780.77661826799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R943,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455780.77661826799,"","","","y","",null,"","","",1,"",1,null,"","","",455780.77661826799,""]
[null,"D0640 District East",null,"District","East","General Recreation  ",null,65446.12,124.70667342432736,8161567.9137293398,null,1,8161567.9137293398,null,65446.199496485002,32.331594443671946,2115979.98,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R944,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10277547.89372934,"","","","","y",null,"","","","",1,1,null,"","","","",10277547.89372934]
[null,"D0641 Local East",null,"Local","East","General Recreation  ",null,7996.32,86.27167360135013,689855.90905194799,null,1,689855.90905194799,null,7996.2909722313598,151.32015633272414,1210000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R945,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1899855.909051948,"y","","","","",null,1,"","","","",1,null,1899855.909051948,"","","",""]
[null,"D0642 Local West",null,"Local","West","General Recreation  ",null,571.35792400000003,728.0779758812937,415993.12080965802,null,1,415993.12080965802,null,571.35167338269105,201.57112574493246,115168,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R946,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},531161.12080965796,"","","","y","",null,"","","",1,"",1,null,"","","",531161.12080965796,""]
[null,"D0643 District North",null,"District","North","General Outdoor Sport ",null,99560.52,84.37328316411535,8400247.9459265694,null,1,8400247.9459265694,null,207948.690502051,41.211226092887927,8569820.5,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R947,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16970068.445926569,"","","","","y",null,"","","","",1,1,null,"","","","",16970068.445926569]
[null,"D0643 District North",null,"District","North","General Recreation  ",null,108822.59,74.998839062085736,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R948,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0644 Local South",null,"Local","South","General Recreation  ",null,17966.14,38.405113308330726,689991.64241333294,null,1,689991.64241333294,null,17966.151151895199,62.502411368254883,1122927.77,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R949,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1812919.4124133331,"","","y","","",null,"","",1,"","",1,null,"","",1812919.4124133331,"",""]
[null,"D0646 District East",null,"District","East","Access / Recreation Corridor",null,12132.81,124.79196433524139,1514077.19280626,null,1,1514077.19280626,null,1709.8201683515799,1010.3322045063088,1727486.38,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R950,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3241563.5728062596,"","","","","y",null,"","","","",1,1,null,"","","","",3241563.5728062596]
[null,"D0646 Local East",null,"Local","East","Access / Recreation Corridor",null,1637.47,171.10166288020483,280173.83991644898,null,1,280173.83991644898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R951,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},280173.83991644898,"y","","","","",null,1,"","","","",1,null,280173.83991644898,"","","",""]
[null,"D0647 Metropolitan West",null,"Metropolitan","West","Botanic Garden / Arboretum",null,366709.96,25.485916541233621,9345939.4353991207,null,null,485852.355296853,null,500575.77406718401,33.318662176730747,16678515.109999999,2016,null,26024454.545399122,"","","","","y",null,"","","","",1,1,null,"","","","",26024454.545399122]
[null,"D0648 Local North",null,"Local","North","General Recreation  ",null,2270.37,210.82889294054098,478659.593665416,null,1,{"$f":"IFERROR(J953/100*100*L953,0)","v":478659.593665416},null,2270.3754799958801,310.89130684290194,705840,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R953,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1184499.5936654159,"","y","","","",null,"",1,"","","",1,null,"",1184499.5936654159,"","",""]
[null,"D0649 Local North",null,"Local","North","General Recreation  ",null,9929.39,69.489831944694785,689991.64241333294,null,1,689991.64241333294,null,6863.6185923724797,148.60965630192842,1020000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R954,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1709991.6424133331,"","y","","","",null,"",1,"","","",1,null,"",1709991.6424133331,"","",""]
[null,"D0650 Local South",null,"Local","South","General Recreation  ",null,4266.8900000000003,129.43838915571973,552299.36830464902,null,1,552299.36830464902,null,4266.8880167115603,119.01210859322345,507811.34,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R955,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1060110.708304649,"","","y","","",null,"","",1,"","",1,null,"","",1060110.708304649,"",""]
[null,"D0651 Local South",null,"Local","South","Access / Recreation Corridor",null,18000.62,32.79251925679754,590285.67798429495,null,1,590285.67798429495,null,29451.248418449399,19.081873610761807,561985,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R956,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1152270.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",1152270.6779842949,"",""]
[null,"D0651 Local South",null,"Local","South","General Recreation  ",null,11450.68,60.257700190148789,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R957,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0652 District South",null,"District","South","Access / Recreation Corridor",null,31254.38,73.907977646362525,2309948.01839092,null,1,2309948.01839092,null,26062.490702719901,30.164384861265614,786159,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R958,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3096107.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",3096107.01839092]
[null,"D0653 District South",null,"District","South","Access / Recreation Corridor",null,17926.78,98.855571297005383,1772162.07841573,null,1,1772162.07841573,null,10976.379761919599,30.389050600930119,333561.76,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R959,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2105723.8384157298,"","","","","y",null,"","","","",1,1,null,"","","","",2105723.8384157298]
[null,"D0654 Local South",null,"Local","South","General Recreation  ",null,12665.39,54.478515261932948,689991.64241333294,null,1,689991.64241333294,null,12665.432426028899,1.716088268358853,21735,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R960,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},711726.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",711726.64241333294,"",""]
[null,"D0657 District North",null,"District","North","Specialised Outdoor Sport ",null,2955.33,2549.4233675719597,7534387.3608864397,null,1,7534387.3608864397,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R961,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7534387.3608864397,"","","","","y",null,"","","","",1,1,null,"","","","",7534387.3608864397]
[null,"D0657 Local North",null,"Local","North","Access / Recreation Corridor",null,69721.34,8.4663558959752496,590285.67798429495,null,1,590285.67798429495,null,74347.059324486996,81.446650009001985,6055318.9199999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R962,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6645604.5979842953,"","y","","","",null,"",1,"","","",1,null,"",6645604.5979842953,"","",""]
[null,"D0658 District East",null,"District","East","Access / Recreation Corridor",null,7820.56,169.04078538227824,1321993.6045292299,null,1,1321993.6045292299,null,180239.964245907,42.078651434110164,7584254.6299999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R963,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8906248.2345292307,"","","","","y",null,"","","","",1,1,null,"","","","",8906248.2345292307]
[null,"D0658 District East",null,"District","East","General Outdoor Sport ",null,66550.27,126.22410015656689,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R964,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0658 District East",null,"District","East","General Recreation  ",null,66101.59,123.47006953583629,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R965,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0658 District East",null,"District","East","Specialised Outdoor Sport ",null,25692.03,334.96355475276033,8605893.6976145599,null,1,8605893.6976145599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R966,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8605893.6976145599,"","","","","y",null,"","","","",1,1,null,"","","","",8605893.6976145599]
[null,"D0658 Local East",null,"Local","East","Nature Recreation  ",null,80412.240000000005,4.7435207805428625,381437.13144999999,null,1,381437.13144999999,null,66336.965099368594,37.482812128582992,2486496,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R967,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2867933.1314500002,"y","","","","",null,1,"","","","",1,null,2867933.1314500002,"","","",""]
[null,"D0659 Local West",null,"Local","West","General Recreation  ",null,13010.85,53.032018846834212,689991.64241333294,null,1,689991.64241333294,null,13010.849963127301,149.87491251734457,1950000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R968,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2639991.6424133331,"","","","y","",null,"","","",1,"",1,null,"","","",2639991.6424133331,""]
[null,"D0660 District West",null,"District","West","General Outdoor Sport ",null,27815.61,282.107339975792,7846987.7469040398,null,1,7846987.7469040398,null,132036.61921756601,1.5801525458343681,208638,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R969,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8055625.7469040398,"","","","","y",null,"","","","",1,1,null,"","","","",8055625.7469040398]
[null,"D0660 District West",null,"District","West","General Recreation  ",null,104220.83,78.310333104517966,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R970,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0660 Local West",null,"Local","West","General Recreation  ",null,14511.32,47.548509881481003,689991.64241333294,null,1,689991.64241333294,null,14511.260613083999,6.8912000594790188E-5,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R971,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689992.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689992.64241333294,""]
[null,"D0661 Local East",null,"Local","East","Access / Recreation Corridor",null,43552.38,13.553465458932324,590285.67798429495,null,1,590285.67798429495,null,129697.999468076,3.5422674357678381,459425,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R972,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1049710.6779842949,"y","","","","",null,1,"","","","",1,null,1049710.6779842949,"","","",""]
[null,"D0661 Local East",null,"Local","East","General Outdoor Sport ",null,33090.46,32.303818830420006,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R973,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"y","","","","",null,1,"","","","",1,null,1068948.22485526,"","","",""]
[null,"D0661 Local East",null,"Local","East","General Recreation  ",null,53408.7,12.919087010418396,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R974,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,{"$f":"IF(U974=\"y\",1,\"\")","v":1},{"$f":"IF(V974=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA974:AE974)","v":1},null,{"$f":"IF(AA974=\"\",\"\",(AA974/$AF974)*$T974)","v":689991.64241333294},{"$f":"IF(AB974=\"\",\"\",(AB974/$AF974)*$T974)","v":""},{"$f":"IF(AC974=\"\",\"\",(AC974/$AF974)*$T974)","v":""},{"$f":"IF(AD974=\"\",\"\",(AD974/$AF974)*$T974)","v":""},{"$f":"IF(AE974=\"\",\"\",(AE974/$AF974)*$T974)","v":""}]
[null,"D0662 District West",null,"District","West","General Outdoor Sport ",null,73119.05,{"$f":"IFERROR(J975/H975,0)","v":114.8845334550513},8400247.9459265694,null,1,8400247.9459265694,null,148225.67555007801,59.929010794077129,8883018.1099999994,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R975,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17283266.055926569,{"$f":"IF(AND(U$10=$E975,$D975=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D975<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W975=\"y\",1,\"\")","v":""},{"$f":"IF(X975=\"y\",1,\"\")","v":""},{"$f":"IF(Y975=\"y\",1,\"\")","v":1},1,null,"","","","",17283266.055926569]
[null,"D0662 District West",null,"District","West","General Recreation  ",null,75106.559999999998,108.66651213594845,8161567.9137293398,null,1,8161567.9137293398,null,null,{"$f":"IFERROR(Q976/O976,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R976,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0663 District West",null,"District","West","General Outdoor Sport ",null,53052.63,158.33801162970752,8400247.9459265694,null,1,8400247.9459265694,null,117913.140107385,31.855309989872353,3756159.63,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R977,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12156407.575926568,"","","","","y",null,"","","","",1,1,null,"","","","",12156407.575926568]
[null,"D0663 District West",null,"District","West","General Recreation  ",null,92454.21,88.276866069477407,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R978,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0664 Local South",null,"Local","South","General Recreation  ",null,50819.32,13.577348976990109,689991.64241333294,null,1,689991.64241333294,null,50819.348135803099,95.450634019104456,4850739,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R979,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5540730.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",5540730.6424133331,"",""]
[null,"D0665 Local West",null,"Local","West","General Recreation  ",null,17088.95,40.376479679168874,689991.64241333294,null,1,689991.64241333294,null,17088.9550792433,44.008870437811552,752065.61,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R980,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1442057.2524133329,"","","","y","",null,"","","",1,"",1,null,"","","",1442057.2524133329,""]
[null,"D0666 District South",null,"District","South","Specialised Outdoor Sport ",null,54124.2,171.46085384960094,9280181.5459265709,null,1,9280181.5459265709,null,43692.918007954097,82.320794169554262,3596835.71,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R981,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12877017.255926572,"","","","","y",null,"","","","",1,1,null,"","","","",12877017.255926572]
[null,"D0666 Local South",null,"Local","South","Access / Recreation Corridor",null,10784.4,54.735143168307459,590285.67798429495,null,1,590285.67798429495,null,21215.694150712399,103.06173460398321,2186526.2400000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R982,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2776811.9179842952,"","","y","","",null,"","",1,"","",1,null,"","",2776811.9179842952,"",""]
[null,"D0667 District West",null,"District","West","Access / Recreation Corridor",null,4850.09,245.28985392519934,1189677.86762407,null,1,1189677.86762407,null,4850.1036325852401,26.832622529063617,130141,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R983,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1319818.86762407,"","","","","y",null,"","","","",1,1,null,"","","","",1319818.86762407]
[null,"D0668 Local East",null,"Local","East","General Recreation  ",null,660.17700079999997,635.08593749291072,419269.12946432602,null,1,419269.12946432602,null,660.18581792007603,181.25351492250095,119661,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R984,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},538930.12946432596,"y","","","","",null,1,"","","","",1,null,538930.12946432596,"","","",""]
[null,"D0669 Local South",null,"Local","South","General Recreation  ",null,6698.14,95.843585350478492,641973.75277945399,null,1,641973.75277945399,null,5195.2084285911496,103.89573535288815,539760,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R985,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1181733.752779454,"","","y","","",null,"","",1,"","",1,null,"","",1181733.752779454,"",""]
[null,"D0671 Local West",null,"Local","West","General Recreation  ",null,3181.6,161.01001406726428,512269.46075640799,null,1,512269.46075640799,null,3181.60469236578,201.15635406738991,640000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R986,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1152269.4607564081,"","","","y","",null,"","","",1,"",1,null,"","","",1152269.4607564081,""]
[null,"D0672 Local South",null,"Local","South","Access / Recreation Corridor",null,7564.2,75.22866137509267,569044.64037347597,null,1,569044.64037347597,null,23318.275204130601,101.69950303956958,2371457,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R987,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2940501.6403734758,"","","y","","",null,"","",1,"","",1,null,"","",2940501.6403734758,"",""]
[null,"D0672 Local South",null,"Local","South","General Recreation  ",null,15754.13,43.7975084890967,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R988,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0674 Local East",null,"Local","East","General Recreation  ",null,2608.29,188.29327149621207,491123.45711085497,null,1,491123.45711085497,null,2032.3061496794101,109.1941782664027,221916,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R989,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},713039.45711085503,"y","","","","",null,1,"","","","",1,null,713039.45711085503,"","","",""]
[null,"D0675 Local West",null,"Local","West","General Recreation  ",null,4087.01,133.51194701888323,545664.66258564603,null,1,545664.66258564603,null,4087.0057508453401,88.89148245628391,363300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R990,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},908964.66258564603,"","","","y","",null,"","","",1,"",1,null,"","","",908964.66258564603,""]
[null,"D0676 Local West",null,"Local","West","General Recreation  ",null,4927.9799999999996,117.02219879707731,576683.055228021,null,1,576683.055228021,null,4927.98977310803,88.46609268124449,435960,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R991,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1012643.055228021,"","","","y","",null,"","","",1,"",1,null,"","","",1012643.055228021,""]
[null,"D0677 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R992,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0678 District South",null,"District","South","Access / Recreation Corridor",null,44213.95,52.244778364993856,2309948.01839092,null,1,2309948.01839092,null,78581.329888855194,32.843465536284263,2580883.2000000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R993,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4890831.2183909202,"","","","","y",null,"","","","",1,1,null,"","","","",4890831.2183909202]
[null,"D0678 District South",null,"District","South","General Outdoor Sport ",null,20676.36,363.83646403176766,7522813.7114478797,null,1,7522813.7114478797,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R994,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7522813.7114478797,"","","","","y",null,"","","","",1,1,null,"","","","",7522813.7114478797]
[null,"D0678 Local South",null,"Local","South","General Recreation  ",null,13691.08,50.397166798626039,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R995,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0679 District East",null,"District","East","Access / Recreation Corridor",null,22930.84,87.003417522855244,1995061.44666979,null,1,1995061.4466697897,null,36625.8557952927,49.089258966368725,1797936.12,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R996,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3792997.5666697901,"","","","","y",null,"","","","",1,1,null,"","","","",3792997.5666697901]
[null,"D0679 Local East",null,"Local","East","General Outdoor Sport ",null,13695.13,78.053163778310974,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R997,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"y","","","","",null,1,"","","","",1,null,1068948.22485526,"","","",""]
[null,"D0680 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,65425.65,177.44088465399579,11609185.2150627,null,null,2061884.1299070001,null,7401.4654288427701,331.82807156393102,2456014,2016,null,14065199.2150627,"","","","","y",null,"","","","",1,1,null,"","","","",14065199.2150627]
[null,"D0682 District West",null,"District","West","Access / Recreation Corridor",null,85881.16,26.897028619442494,2309948.01839092,null,1,{"$f":"IFERROR(J999/100*100*L999,0)","v":2309948.01839092},null,39992.765173174397,55.375015716229299,2214600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R999,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4524548.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",4524548.01839092]
[null,"D0683 Local South",null,"Local","South","General Recreation  ",null,809.34277399999996,524.83444996739661,424770.969627377,null,1,424770.96962737694,null,809.35341984658101,299.07577340673237,242058,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1000,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},666828.969627377,"","","y","","",null,"","",1,"","",1,null,"","",666828.969627377,"",""]
[null,"D0684 Local West",null,"Local","West","General Recreation  ",null,1106.6500000000001,393.74406438590063,435736.86885265697,null,1,435736.86885265697,null,1106.64997658428,174.43094391580547,193034,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1001,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},628770.86885265703,"","","","y","",null,"","","",1,"",1,null,"","","",628770.86885265703,""]
[null,"D0685 District South",null,"District","South","Access / Recreation Corridor",null,202127.65,11.428164421794445,2309948.01839092,null,1,2309948.01839092,null,519148.89682259801,14.802601617828364,7684754.2999999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1002,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9994702.3183909208,"","","","","y",null,"","","","",1,1,null,"","","","",9994702.3183909208]
[null,"D0685 District South",null,"District","South","General Outdoor Sport ",null,82566.91,101.73867407568684,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1003,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0685 District South",null,"District","South","General Recreation  ",null,101862.49,80.123389028967779,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1004,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0685 District South",null,"District","South","Specialised Outdoor Sport ",null,92528.24,100.29566698692821,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1005,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0686 Local East",null,"Local","East","General Recreation  ",null,1266.22,348.77229802044747,441622.45919945103,null,1,441622.45919945097,null,1266.2259867038499,442.16119861623571,559876,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1006,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1001498.459199451,"y","","","","",null,1,"","","","",1,null,1001498.459199451,"","","",""]
[null,"D0687 Local South",null,"Local","South","Access / Recreation Corridor",null,50468.470185400001,11.696127816354108,590285.67798429495,null,1,590285.67798429495,null,13886.0213321868,100.92091654444449,1401390,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1007,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1991675.6779842949,"","","y","","",null,"","",1,"","",1,null,"","",1991675.6779842949,"",""]
[null,"D0688 Local West",null,"Local","West","Access / Recreation Corridor",null,14906.67,39.59876202963472,590285.67798429495,null,1,590285.67798429495,null,14906.691687680501,232.78136240435896,3470000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1008,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4060285.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",4060285.6779842949,""]
[null,"D0690 District South",null,"District","South","Access / Recreation Corridor",null,43306.32,53.339743907838859,2309948.01839092,null,1,2309948.01839092,null,31010.716302981102,71.131807419358083,2205848.2999999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1009,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4515796.3183909198,"","","","","y",null,"","","","",1,1,null,"","","","",4515796.3183909198]
[null,"D0690 Local South",null,"Local","South","General Recreation  ",null,8679.06,79.500734228514716,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1010,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0692 Local North",null,"Local","North","General Recreation  ",null,2465.38,197.06996702206271,485852.355296853,null,1,485852.35529685294,null,2465.3699319228099,450.06633107373386,1109580,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1011,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1595432.355296853,"","y","","","",null,"",1,"","","",1,null,"",1595432.355296853,"","",""]
[null,"D0695 District South",null,"District","South","Urban Common  ",null,224.7678415,1983.853828984468,445906.54299234902,null,1,445906.54299234902,null,224.760328910856,2646.2321125891203,594768,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1012,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1040674.542992349,"","","","","y",null,"","","","",1,1,null,"","","","",1040674.542992349]
[null,"D0696 Local North",null,"Local","North","General Outdoor Sport ",null,12720.76,84.031789362841522,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1013,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","y","","","",null,"",1,"","","",1,null,"",1068948.22485526,"","",""]
[null,"D0696 Local North",null,"Local","North","General Recreation  ",null,27727.52,24.884722557709196,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1014,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0697 District West",null,"District","West","Access / Recreation Corridor",null,90989.71,25.386914832357636,2309948.01839092,null,1,2309948.01839092,null,37704.918206426199,5.3043478016592862E-5,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1015,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309950.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309950.01839092]
[null,"D0698 Local South",null,"Local","South","General Recreation  ",null,4709.7299999999996,120.73581880748685,568633.10791218502,null,1,568633.10791218502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1016,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},568633.10791218502,"","","y","","",null,"","",1,"","",1,null,"","",568633.10791218502,"",""]
[null,"D0698 Local South",null,"Local","South","Nature Recreation  ",null,19209.849999999999,19.856330551774221,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1017,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","y","","",null,"","",1,"","",1,null,"","",381437.13144999999,"",""]
[null,"D0699 District North",null,"District","North","General Recreation  ",null,17309.23,431.50478399251671,7469015.5522267902,null,1,7469015.5522267902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1018,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7469015.5522267902,"","","","","y",null,"","","","",1,1,null,"","","","",7469015.5522267902]
[null,"D0700 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1019,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D0701 District West",null,"District","West","Access / Recreation Corridor",null,11729.93,127.54819724184715,1496131.4252730601,null,1,1496131.4252730601,null,1615.24076555343,552.66064294392731,892680,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1020,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2388811.4252730599,"","","","","y",null,"","","","",1,1,null,"","","","",2388811.4252730599]
[null,"D0701 Local West",null,"Local","West","General Recreation  ",null,2470.65,196.72828378059702,486046.73432253202,null,1,486046.73432253202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1021,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486046.73432253202,"","","","y","",null,"","","",1,"",1,null,"","","",486046.73432253202,""]
[null,"D0702 Local West",null,"Local","West","General Recreation  ",null,1348.72,329.69437289499376,444665.394610936,null,1,444665.394610936,null,1348.7259859410501,226.2594501633173,305162,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1022,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},749827.39461093605,"","","","y","",null,"","","",1,"",1,null,"","","",749827.39461093605,""]
[null,"D0703 Local South",null,"Local","South","General Recreation  ",null,700.64020140000002,600.5387301051735,420761.57680938899,null,1,420761.57680938893,null,700.64360478022002,294.99591317162481,206687,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1023,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},627448.57680938905,"","","y","","",null,"","",1,"","",1,null,"","",627448.57680938905,"",""]
[null,"D0704 District South",null,"District","South","General Outdoor Sport ",null,117490.3,71.497374216650812,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1024,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D0704 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,117490.21909877,9.5444064076286974,1121374.3999999999,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1025,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1121374.3999999999,"","","y","","",null,"","",1,"","",1,null,"","",1121374.3999999999,"",""]
[null,"D0705 Local South",null,"Local","South","General Recreation  ",null,12826.32,53.794981133585701,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1026,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0706 District West",null,"District","West","General Recreation  ",null,35323.040000000001,231.05508228423543,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1027,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0707 District South",null,"District","South","General Recreation  ",null,4287.09,1576.4492662442542,6758379.8848230802,null,1,6758379.8848230802,null,3115.3613297991701,157.28512622694316,490000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1028,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7248379.8848230802,"","","","","y",null,"","","","",1,1,null,"","","","",7248379.8848230802]
[null,"D0707 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1029,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0709 District West",null,"District","West","Visitor Node  ",null,33575.230000000003,80.357982545695734,2698037.74630772,null,1,2698037.74630772,null,33575.212743667602,5.1589084877107227,173211.45,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1030,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2871249.1963077202,"","","","","y",null,"","","","",1,1,null,"","","","",2871249.1963077202]
[null,"D0711 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,19676.452978958099,3.0902759793660617,60805.67,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1031,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60805.67,"","","","","y",null,"","","","",1,1,null,"","","","",60805.67]
[null,"D0711 Local North",null,"Local","North","General Recreation  ",null,19676.419999999998,35.066929980826444,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1032,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0713 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1033,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0714 Local East",null,"Local","East","General Recreation  ",null,2274.75,210.4939645555406,478821.14587271598,null,1,478821.14587271598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1034,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},478821.14587271598,"y","","","","",null,1,"","","","",1,null,478821.14587271598,"","","",""]
[null,"D0715 Local East",null,"Local","East","Access / Recreation Corridor",null,5317.93,86.417213096622547,459560.69004292198,null,1,459560.69004292192,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1035,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},459560.69004292198,"y","","","","",null,1,"","","","",1,null,459560.69004292198,"","","",""]
[null,"D0716 Local South",null,"Local","South","General Recreation  ",null,3536.88,148.5415483648176,525373.63158055604,null,1,525373.63158055604,null,2744.2392635024398,371.68770725122056,1020000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1036,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1545373.631580556,"","","y","","",null,"","",1,"","",1,null,"","",1545373.631580556,"",""]
[null,"D0717 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1037,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0718 Local North",null,"Local","North","General Outdoor Sport ",null,1872.69,434.30017386800751,813309.59260087903,null,1,813309.59260087903,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1038,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},813309.59260087903,"","y","",{"$f":"IF(AND(X$10=$E1038,$D1038=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U1038=\"y\",1,\"\")","v":""},{"$f":"IF(V1038=\"y\",1,\"\")","v":1},"","","",{"$f":"SUM(AA1038:AE1038)","v":1},null,{"$f":"IF(AA1038=\"\",\"\",(AA1038/$AF1038)*$T1038)","v":""},{"$f":"IF(AB1038=\"\",\"\",(AB1038/$AF1038)*$T1038)","v":813309.59260087903},{"$f":"IF(AC1038=\"\",\"\",(AC1038/$AF1038)*$T1038)","v":""},{"$f":"IF(AD1038=\"\",\"\",(AD1038/$AF1038)*$T1038)","v":""},{"$f":"IF(AE1038=\"\",\"\",(AE1038/$AF1038)*$T1038)","v":""}]
[null,"D0718 Local North",null,"Local","North","General Recreation  ",null,19362.080000000002,{"$f":"IFERROR(J1039/H1039,0)","v":35.636235487785036},689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1039,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,{"$f":"IF(AND(U$10=$E1039,$D1039=\"Local\"),\"y\",\"\")","v":""},"y","","",{"$f":"IF($D1039<>\"Local\",\"y\",\"\")","v":""},null,"",1,{"$f":"IF(W1039=\"y\",1,\"\")","v":""},{"$f":"IF(X1039=\"y\",1,\"\")","v":""},{"$f":"IF(Y1039=\"y\",1,\"\")","v":""},1,null,"",689991.64241333294,"","",""]
[null,"D0720 District South",null,"District","South","Specialised Outdoor Sport ",null,13456.32,596.69097406687047,8029264.6881555105,null,1,8029264.6881555105,null,null,{"$f":"IFERROR(Q1040/O1040,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1040,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8029264.6881555105,"","","","","y",null,"","","","",1,1,null,"","","","",8029264.6881555105]
[null,"D0720 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,13456.2651186778,35.917210736963376,483311.51,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1041,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},483311.51,"","","y","","",null,"","",1,"","",1,null,"","",483311.51,"",""]
[null,"D0721 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1042,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0722 Local East",null,"Local","East","Access / Recreation Corridor",null,43500.83,13.569526787978411,590285.67798429495,null,1,590285.67798429495,null,26881.671854857999,13.197839848487137,354780,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1043,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},945065.67798429495,"y","","","","",null,1,"","","","",1,null,945065.67798429495,"","","",""]
[null,"D0723 District East",null,"District","East","Access / Recreation Corridor",null,107381.84,21.511533220057693,2309948.01839092,null,1,2309948.01839092,null,157369.213368823,35.151590337020274,5531778.1200000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1044,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7841726.1383909201,"","","","","y",null,"","","","",1,1,null,"","","","",7841726.1383909201]
[null,"D0723 District East",null,"District","East","General Recreation  ",null,67477.55,120.95234509446978,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1045,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0724 Local South",null,"Local","South","General Recreation  ",null,1746.6,262.99142713235835,459340.82662937703,null,1,459340.82662937697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1046,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},459340.82662937703,"","","y","","",null,"","",1,"","",1,null,"","",459340.82662937703,"",""]
[null,"D0725 District East",null,"District","East","Access / Recreation Corridor",null,106265.74,21.737467017977007,2309948.01839092,null,1,2309948.01839092,null,58768.670449557903,21.591814997569774,1268922.26,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1047,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3578870.2783909198,"","","","","y",null,"","","","",1,1,null,"","","","",3578870.2783909198]
[null,"D0725 Local East",null,"Local","East","General Recreation  ",null,7438.81,89.973083550027084,669292.67364277702,null,1,669292.67364277702,null,12383.8264455262,26.352678748812458,326347,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1048,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},995639.67364277702,"y","","","","",null,1,"","","","",1,null,995639.67364277702,"","","",""]
[null,"D0727 District North",null,"District","North","General Recreation  ",null,14448.83,506.12538751981094,7312919.68295787,null,1,7312919.682957869,null,90.140331866975899,2.2187626321938651E-2,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1049,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7312921.68295787,"","","","","y",null,"","","","",1,1,null,"","","","",7312921.68295787]
[null,"D0727 Local North",null,"Local","North","Access / Recreation Corridor",null,20086.150000000001,29.387696396984733,590285.67798429495,null,1,590285.67798429495,null,27149.830375344001,15.292950057509861,415201,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1050,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1005486.6779842949,"","y","","","",null,"",1,"","","",1,null,"",1005486.6779842949,"","",""]
[null,"D0728 Local East",null,"Local","East","General Recreation  ",null,5538.97,108.18236070337031,599218.85046514706,null,1,599218.85046514706,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1051,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},599218.85046514706,"y","","","","",null,1,"","","","",1,null,599218.85046514706,"","","",""]
[null,"D0729 Local East",null,"Local","East","General Recreation  ",null,3819.62,140.27631866168178,535802.23228653299,null,1,535802.23228653299,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1052,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},535802.23228653299,"y","","","","",null,1,"","","","",1,null,535802.23228653299,"","","",""]
[null,"D0730 Local South",null,"Local","South","Access / Recreation Corridor",null,6101.66,81.577792290158584,497759.95210516901,null,1,497759.95210516901,null,60988.614787494997,12.076883080004327,736552.37,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1053,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1234312.3221051691,"","","y","","",null,"","",1,"","",1,null,"","",1234312.3221051691,"",""]
[null,"D0730 Local South",null,"Local","South","General Recreation  ",null,85875.73,8.0347688737357217,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1054,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0731 Local South",null,"Local","South","General Recreation  ",null,1252.81,352.11073018242115,441127.843879839,null,1,441127.843879839,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1055,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},441127.843879839,"","","y","","",null,"","",1,"","",1,null,"","",441127.843879839,"",""]
[null,"D0733 District East",null,"District","East","General Recreation  ",null,9278.17,757.77333493677099,7030749.8230103003,null,1,7030749.8230102994,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1056,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7030749.8230103003,"","","","","y",null,"","","","",1,1,null,"","","","",7030749.8230103003]
[null,"D0735 District West",null,"District","West","Access / Recreation Corridor",null,24431,84.396223237157713,2061884.1299070001,null,1,2061884.1299070001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1057,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2061884.1299070001,"","","","","y",null,"","","","",1,1,null,"","","","",2061884.1299070001]
[null,"D0735 Local West",null,"Local","West","General Recreation  ",null,7918.58,86.756532331894107,686988.54179269006,null,1,686988.54179269006,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1058,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},686988.54179269006,"","","","y","",null,"","","",1,"",1,null,"","","",686988.54179269006,""]
[null,"D0736 Local North",null,"Local","North","General Recreation  ",null,1605.46,282.869090236739,454135.00961147499,null,1,454135.00961147499,null,1605.4547245762201,474.30549634528069,761476,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1059,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1215611.009611475,"","y","","","",null,"",1,"","","",1,null,"",1215611.009611475,"","",""]
[null,"D0737 Local South",null,"Local","South","General Recreation  ",null,1999.6,234.38312423714544,468672.495224596,null,1,468672.49522459594,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1060,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},468672.495224596,"","","y","","",null,"","",1,"","",1,null,"","",468672.495224596,"",""]
[null,"D0738 Local East",null,"Local","East","General Recreation  ",null,2467.8200000000002,196.91158691351109,485942.35241690098,null,1,485942.35241690092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1061,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},485942.35241690098,"y","","","","",null,1,"","","","",1,null,485942.35241690098,"","","",""]
[null,"D0739 Local West",null,"Local","West","Access / Recreation Corridor",null,26993.82,21.867437731462051,590285.67798429495,null,1,590285.67798429495,null,28074.966029283401,45.91855956852622,1289162,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1062,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1879447.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",1879447.6779842949,""]
[null,"D0739 Local West",null,"Local","West","General Recreation  ",null,26173.119999999999,26.362605696735162,689991.64241333294,null,1,{"$f":"IFERROR(J1063/100*100*L1063,0)","v":689991.64241333294},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1063,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0740 Local East",null,"Local","East","General Recreation  ",null,9280.6200000000008,74.347580486361139,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1064,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0741 Local West",null,"Local","West","General Recreation  ",null,3522.1,149.01010337329433,524828.48509107996,null,1,524828.48509107996,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1065,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},524828.48509107996,"","","","y","",null,"","","",1,"",1,null,"","","",524828.48509107996,""]
[null,"D0742 Local South",null,"Local","South","General Recreation  ",null,2267.77,211.02832081510559,478563.69509487198,null,1,478563.69509487192,null,2267.7457989661398,176.38661272456511,400000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1066,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},878563.69509487203,"","","y","","",null,"","",1,"","",1,null,"","",878563.69509487203,"",""]
[null,"D0743 Local West",null,"Local","West","Access / Recreation Corridor",null,25385,23.253325900504034,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1067,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D0743 Local West",null,"Local","West","General Outdoor Sport ",null,3461.41,249.40172534651398,863281.62613167695,null,1,863281.62613167695,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1068,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},863281.62613167695,"","","","y","",null,"","","",1,"",1,null,"","","",863281.62613167695,""]
[null,"D0743 Local West",null,"Local","West","General Recreation  ",null,30149.98,22.885310120050924,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1069,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0744 Local West",null,"Local","West","General Recreation  ",null,1025.0899999999999,422.13718255258664,432728.60446283099,null,1,432728.60446283105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1070,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},432728.60446283099,"","","","y","",null,"","","",1,"",1,null,"","","",432728.60446283099,""]
[null,"D0745 District West",null,"District","West","Urban Common  ",null,417.973905,1202.8434785164518,502757.18581930501,null,1,502757.18581930507,null,417.98211919237298,510.99075819963292,213585,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1071,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},716342.18581930501,"","","","","y",null,"","","","",1,1,null,"","","","",716342.18581930501]
[null,"D0747 Local West",null,"Local","West","General Recreation  ",null,2740.7,180.97831803412413,496007.27623612399,null,1,496007.27623612399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1072,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},496007.27623612399,"","","","y","",null,"","","",1,"",1,null,"","","",496007.27623612399,""]
[null,"D0750 Local West",null,"Local","West","General Recreation  ",null,5986.7,102.85014334331719,615732.953153437,null,1,615732.953153437,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1073,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},615732.953153437,"","","","y","",null,"","","",1,"",1,null,"","","",615732.953153437,""]
[null,"D0751 Local East",null,"Local","East","General Recreation  ",null,2013.03,233.06550236485299,469167.84822551999,null,1,469167.84822551999,null,2013.0454002986201,349.12277681156371,702800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1074,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1171967.84822552,"y","","","","",null,1,"","","","",1,null,1171967.84822552,"","","",""]
[null,"D0752 District North",null,"District","North","Access / Recreation Corridor",null,43530.33,53.065254005446775,2309948.01839092,null,1,2309948.01839092,null,24358.902653074001,36.01250074741349,877225,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1075,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3187173.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",3187173.01839092]
[null,"D0753 Local South",null,"Local","South","General Recreation  ",null,29499.47,23.389967426985397,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1076,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0755 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1077,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0756 District East",null,"District","East","Access / Recreation Corridor",null,31132.35,74.197675999110899,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1078,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0757 Local West",null,"Local","West","Access / Recreation Corridor",null,32015.38,18.437565881907226,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1079,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D0758 Local South",null,"Local","South","General Recreation  ",null,2793.86,178.23657347293278,497968.03316308802,null,1,497968.03316308808,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1080,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},497968.03316308802,"","","y","","",null,"","",1,"","",1,null,"","",497968.03316308802,"",""]
[null,"D0759 Local North",null,"Local","North","General Recreation  ",null,9000.9,76.658072238702019,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1081,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0760 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1082,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0761 Local South",null,"Local","South","General Recreation  ",null,1092.3399999999999,398.41904340590844,435209.05787401,null,1,435209.05787401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1083,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},435209.05787401,"","","y","","",null,"","",1,"","",1,null,"","",435209.05787401,"",""]
[null,"D0762 Local East",null,"Local","East","General Recreation  ",null,10766.27,64.088272206932658,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1084,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0763 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1085,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0763 Local East",null,"Local","East","General Recreation  ",null,4818.5200000000004,118.84265820379078,572645.72540812998,null,1,572645.72540812998,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1086,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},572645.72540812998,"y","","","","",null,1,"","","","",1,null,572645.72540812998,"","","",""]
[null,"D0765 District South",null,"District","South","Access / Recreation Corridor",null,93369.32,24.739904054039592,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1087,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0765 District South",null,"District","South","Specialised Outdoor Sport ",null,17023.150000000001,481.54176664326519,8197357.7248333003,null,1,8197357.7248333003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1088,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8197357.7248333003,"","","","","y",null,"","","","",1,1,null,"","","","",8197357.7248333003]
[null,"D0766 Local West",null,"Local","West","General Recreation  ",null,5390.83,110.14163774188559,593754.84498808905,null,1,593754.84498808905,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1089,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},593754.84498808905,"","","","y","",null,"","","",1,"",1,null,"","","",593754.84498808905,""]
[null,"D0767 Local South",null,"Local","South","General Recreation  ",null,4859.53,118.15100245046929,574158.340938129,null,1,574158.340938129,null,4859.5524792068099,202.01345786479396,981695,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1090,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1555853.340938129,"","","y","","",null,"","",1,"","",1,null,"","",1555853.340938129,"",""]
[null,"D0768 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1091,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0770 Local West",null,"Local","West","General Recreation  ",null,2989.53,168.98480305526854,505185.13827781699,null,1,505185.13827781699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1092,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},505185.13827781699,"","","","y","",null,"","","",1,"",1,null,"","","",505185.13827781699,""]
[null,"D0772 Local South",null,"Local","South","Access / Recreation Corridor",null,28971.02,20.37503953897015,590285.67798429495,null,1,590285.67798429495,null,21820.099587878201,57.575348129846155,1256299.83,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1093,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1846585.507984295,"","","y","","",null,"","",1,"","",1,null,"","",1846585.507984295,"",""]
[null,"D0774 Local West",null,"Local","West","General Recreation  ",null,4101.51,133.17034007883802,546199.48153675499,null,1,546199.48153675499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1094,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},546199.48153675499,"","","","y","",null,"","","",1,"",1,null,"","","",546199.48153675499,""]
[null,"D0775 Local South",null,"Local","South","General Recreation  ",null,3906.51,137.97663099441036,539007.088745974,null,1,539007.088745974,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1095,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},539007.088745974,"","","y","","",null,"","",1,"","",1,null,"","",539007.088745974,"",""]
[null,"D0776 Local South",null,"Local","South","General Recreation  ",null,2692.46,183.5600116294697,494227.98891188198,null,1,494227.98891188193,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1096,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},494227.98891188198,"","","y","","",null,"","",1,"","",1,null,"","",494227.98891188198,"",""]
[null,"D0778 Local West",null,"Local","West","General Recreation  ",null,2940.07,171.20709792404602,503360.85239354998,null,1,503360.85239354998,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1097,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503360.85239354998,"","","","y","",null,"","","",1,"",1,null,"","","",503360.85239354998,""]
[null,"D0779 Local North",null,"Local","North","General Recreation  ",null,1505.61,299.18248129458425,450452.13566193898,null,1,450452.13566193898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1098,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},450452.13566193898,"","y","","","",null,"",1,"","","",1,null,"",450452.13566193898,"","",""]
[null,"D0780 Local South",null,"Local","South","General Recreation  ",null,2966.52,170.00945078020879,504336.43592850497,null,1,504336.43592850491,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1099,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},504336.43592850497,"","","y","","",null,"","",1,"","",1,null,"","",504336.43592850497,"",""]
[null,"D0781 Local West",null,"Local","West","General Recreation  ",null,1572.32,288.05374966781443,452912.67167769797,null,1,452912.67167769803,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},452912.67167769797,"","","","y","",null,"","","",1,"",1,null,"","","",452912.67167769797,""]
[null,"D0782 Local South",null,"Local","South","General Recreation  ",null,5672.8,106.50032522979092,604155.04496355797,null,1,604155.04496355797,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},604155.04496355797,"","","y","","",null,"","",1,"","",1,null,"","",604155.04496355797,"",""]
[null,"D0783 Local East",null,"Local","East","General Recreation  ",null,6582.98,96.874999435768913,637726.183785678,null,1,637726.183785678,null,6582.9503254962501,151.90757191755293,1000000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1637726.1837856779,"y","","","","",null,{"$f":"IF(U1102=\"y\",1,\"\")","v":1},{"$f":"IF(V1102=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA1102:AE1102)","v":1},null,{"$f":"IF(AA1102=\"\",\"\",(AA1102/$AF1102)*$T1102)","v":1637726.1837856779},{"$f":"IF(AB1102=\"\",\"\",(AB1102/$AF1102)*$T1102)","v":""},{"$f":"IF(AC1102=\"\",\"\",(AC1102/$AF1102)*$T1102)","v":""},{"$f":"IF(AD1102=\"\",\"\",(AD1102/$AF1102)*$T1102)","v":""},{"$f":"IF(AE1102=\"\",\"\",(AE1102/$AF1102)*$T1102)","v":""}]
[null,"D0784 Local West",null,"Local","West","Access / Recreation Corridor",null,19401.689999999999,{"$f":"IFERROR(J1103/H1103,0)","v":30.424446426280134},590285.67798429495,null,1,590285.67798429495,null,1526.2514931561,99.741098162798266,152230,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},742515.67798429495,{"$f":"IF(AND(U$10=$E1103,$D1103=\"Local\"),\"y\",\"\")","v":""},"","","y",{"$f":"IF($D1103<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1103=\"y\",1,\"\")","v":""},{"$f":"IF(X1103=\"y\",1,\"\")","v":1},{"$f":"IF(Y1103=\"y\",1,\"\")","v":""},1,null,"","","",742515.67798429495,""]
[null,"D0784 Local West",null,"Local","West","General Recreation  ",null,1282.3499999999999,344.8492214898265,442217.39917747898,null,1,442217.39917747898,null,null,{"$f":"IFERROR(Q1104/O1104,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},442217.39917747898,"","","","y","",null,"","","",1,"",1,null,"","","",442217.39917747898,""]
[null,"D0785 Local South",null,"Local","South","General Recreation  ",null,12881.33,53.565248496337951,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0786 Local West",null,"Local","West","General Recreation  ",null,5999.45,102.70995257727908,616203.22498975694,null,1,616203.22498975694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},616203.22498975694,"","","","y","",null,"","","",1,"",1,null,"","","",616203.22498975694,""]
[null,"D0787 Local South",null,"Local","South","General Recreation  ",null,2470.91,196.71146427008108,486056.32417958602,null,1,486056.32417958602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486056.32417958602,"","","y","","",null,"","",1,"","",1,null,"","",486056.32417958602,"",""]
[null,"D0788 Local South",null,"Local","South","General Recreation  ",null,2558.7399999999998,191.22531076259605,489295.85166068497,null,1,489295.85166068503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},489295.85166068497,"","","y","","",null,"","",1,"","",1,null,"","",489295.85166068497,"",""]
[null,"D0789 Local South",null,"Local","South","General Recreation  ",null,2472.29,196.62225070283259,486107.22419010598,null,1,486107.22419010598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486107.22419010598,"","","y","","",null,"","",1,"","",1,null,"","",486107.22419010598,"",""]
[null,"D0790 Local South",null,"Local","South","General Recreation  ",null,14100.98,48.932176516336661,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0792 Metropolitan West",null,"Metropolitan","West","Urban Common  ",null,3269.18,432.11040240170013,1412646.6853235899,null,null,null,null,null,0,null,2016,null,1412646.6853235899,"","","","","y",null,"","","","",1,1,null,"","","","",1412646.6853235899]
[null,"D0793 Local South",null,"Local","South","General Recreation  ",null,3880.91,138.64347708830508,538062.85666677402,null,1,{"$f":"IFERROR(J1112/100*100*L1112,0)","v":538062.85666677402},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},538062.85666677402,"","","y","","",null,"","",1,"","",1,null,"","",538062.85666677402,"",""]
[null,"D0794 Local West",null,"Local","West","General Recreation  ",null,2316.33,207.37752622471928,480354.78532010398,null,1,480354.78532010404,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},480354.78532010398,"","","","y","",null,"","","",1,"",1,null,"","","",480354.78532010398,""]
[null,"D0795 Local West",null,"Local","West","General Recreation  ",null,2543.6799999999998,192.13909675464012,488740.37763284298,null,1,488740.37763284298,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},488740.37763284298,"","","","y","",null,"","","",1,"",1,null,"","","",488740.37763284298,""]
[null,"D0796 Local South",null,"Local","South","General Recreation  ",null,2285.69,209.66301534779956,479224.657550312,null,1,479224.657550312,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},479224.657550312,"","","y","","",null,"","",1,"","",1,null,"","",479224.657550312,"",""]
[null,"D0797 Local South",null,"Local","South","General Recreation  ",null,3565.21,147.65429165710489,526418.55715882697,null,1,526418.55715882697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},526418.55715882697,"","","y","","",null,"","",1,"","",1,null,"","",526418.55715882697,"",""]
[null,"D0798 Local West",null,"Local","West","Access / Recreation Corridor",null,15978.29,36.942981882560332,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D0798 Local West",null,"Local","West","General Recreation  ",null,7663.61,88.415800332774239,677584.21158825199,null,1,677584.21158825199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},677584.21158825199,"","","","y","",null,"","","",1,"",1,null,"","","",677584.21158825199,""]
[null,"D0799 Local North",null,"Local","North","General Recreation  ",null,8776.7800000000007,78.61557910911894,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D0800 District West",null,"District","West","Specialised Outdoor Sport ",null,145973.35,63.57449182283321,9280181.5459265709,null,1,9280181.5459265709,null,145973.32600435099,31.873134135899051,4652627.4000000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13932808.945926571,"","","","","y",null,"","","","",1,1,null,"","","","",13932808.945926571]
[null,"D0801 Local South",null,"Local","South","General Recreation  ",null,8754.48,78.815833997374256,689991.64241333294,null,1,689991.64241333294,null,486.12917786501703,330.58702772336704,160708,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},850699.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",850699.64241333294,"",""]
[null,"D0802 Local South",null,"Local","South","General Recreation  ",null,5543.87,108.11934305576357,599399.58238655597,null,1,599399.58238655597,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},599399.58238655597,"","","y","","",null,"","",1,"","",1,null,"","",599399.58238655597,"",""]
[null,"D0803 Local West",null,"Local","West","General Recreation  ",null,3251.95,158.32477583324743,514864.25477092899,null,1,514864.25477092899,null,3251.95506215867,323.12898238589776,1050800.93,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1565665.1847709289,"","","","y","",null,"","","",1,"",1,null,"","","",1565665.1847709289,""]
[null,"D0804 District North",null,"District","North","General Outdoor Sport ",null,70042.490000000005,119.93074412298262,8400247.9459265694,null,1,8400247.9459265694,null,413915.666369477,9.4964090740438305,3930712.49,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12330960.43592657,"","","","","y",null,"","","","",1,1,null,"","","","",12330960.43592657]
[null,"D0804 District North",null,"District","North","General Recreation  ",null,552409.02,14.774501534622551,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0804 District North",null,"District","North","Specialised Outdoor Sport ",null,62405.84,148.70694066335093,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D0804 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,160705.49564698301,30.631817351246976,4922701.3899999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4922701.3899999997,"","y","","","",null,"",1,"","","",1,null,"",4922701.3899999997,"","",""]
[null,"D0805 District East",null,"District","East","Visitor Node  ",null,9245.3700000000008,261.32610195286287,2416056.5032119402,null,1,2416056.5032119402,null,9245.3723913061604,11.327564274044821,104727.55,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2520784.05321194,"","","","","y",null,"","","","",1,1,null,"","","","",2520784.05321194]
[null,"D0806 Local West",null,"Local","West","General Recreation  ",null,11121.24,62.042689701268287,689991.64241333294,null,1,689991.64241333294,null,11121.2149112896,32.14576850206241,357500,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1047491.6424133329,"","","","y","",null,"","","",1,"",1,null,"","","",1047491.6424133329,""]
[null,"D0807 Local West",null,"Local","West","General Recreation  ",null,4379.82,127.05195323829541,556464.68583215098,null,1,556464.68583215098,null,1092.0375292517599,192.30108341046429,210000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},766464.68583215098,"","","","y","",null,"","","",1,"",1,null,"","","",766464.68583215098,""]
[null,"D0809 Local North",null,"Local","North","General Recreation  ",null,2230.19,213.96275290888175,477177.59190985898,null,1,477177.59190985898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},477177.59190985898,"","y","","","",null,"",1,"","","",1,null,"",477177.59190985898,"","",""]
[null,"D0810 Local South",null,"Local","South","General Recreation  ",null,2067.9699999999998,227.85352727033759,471194.25878923998,null,1,471194.25878923992,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},471194.25878923998,"","","y","","",null,"","",1,"","",1,null,"","",471194.25878923998,"",""]
[null,"D0812 Metropolitan South",null,"Metropolitan","South","   ",null,null,0,null,null,null,500296.89306467702,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0815 Local South",null,"Local","South","General Recreation  ",null,7273.85,91.177062791016041,663208.27818243206,null,1,{"$f":"IFERROR(J1134/100*100*L1134,0)","v":663208.27818243206},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663208.27818243206,"","","y","","",null,"","",1,"","",1,null,"","",663208.27818243206,"",""]
[null,"D0816 Local West",null,"Local","West","General Recreation  ",null,3543.08,148.34616006052278,525602.312787237,null,1,525602.312787237,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},525602.312787237,"","","","y","",null,"","","",1,"",1,null,"","","",525602.312787237,""]
[null,"D0817 Local West",null,"Local","West","General Recreation  ",null,1371.42,324.84772199611643,445502.66289991402,null,1,445502.66289991402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},445502.66289991402,"","","","y","",null,"","","",1,"",1,null,"","","",445502.66289991402,""]
[null,"D0818 Local East",null,"Local","East","Access / Recreation Corridor",null,14522.96,40.644997850596226,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D0818 Local East",null,"Local","East","General Recreation  ",null,2924.31,171.93100578248954,502779.55951979198,null,1,502779.55951979203,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},502779.55951979198,"y","","","","",null,1,"","","","",1,null,502779.55951979198,"","","",""]
[null,"D0819 Local South",null,"Local","South","General Recreation  ",null,11358.53,60.746561607297153,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0820 District West",null,"District","West","Access / Recreation Corridor",null,13082.29,118.96774563436294,1556370.5490349701,null,1,1556370.5490349701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1556370.5490349701,"","","","","y",null,"","","","",1,1,null,"","","","",1556370.5490349701]
[null,"D0820 Local West",null,"Local","West","General Recreation  ",null,5488.63,108.83628639626956,597362.10660315701,null,1,597362.10660315701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},597362.10660315701,"","","","y","",null,"","","",1,"",1,null,"","","",597362.10660315701,""]
[null,"D0821 Local North",null,"Local","North","General Recreation  ",null,2319.86,207.11809595046682,480484.98607165,null,1,480484.98607165,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},480484.98607165,"","y","","","",null,"",1,"","","",1,null,"",480484.98607165,"","",""]
[null,"D0822 Local South",null,"Local","South","General Recreation  ",null,4140.1499999999996,132.27170074303999,547624.681831297,null,1,547624.681831297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},547624.681831297,"","","y","","",null,"","",1,"","",1,null,"","",547624.681831297,"",""]
[null,"D0823 District West",null,"District","West","Access / Recreation Corridor",null,55521.74,41.604388089979167,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0823 Local West",null,"Local","West","General Recreation  ",null,4263.62,129.50937405541725,552178.75741015805,null,1,552178.75741015805,null,22675.0002040742,45.319514476359707,1027620,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1579798.7574101579,"","","","y","",null,"","","",1,"",1,null,"","","",1579798.7574101579,""]
[null,"D0824 District South",null,"District","South","Access / Recreation Corridor",null,24556.48,84.192582727873855,2067473.4739053799,null,1,2067473.4739053799,null,34611.079545773297,95.447146213138751,3303528.77,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5371002.2439053804,"","","","","y",null,"","","","",1,1,null,"","","","",5371002.2439053804]
[null,"D0824 District South",null,"District","South","General Recreation  ",null,32131.41,254.00590617496525,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0825 Local West",null,"Local","West","General Recreation  ",null,1841.6,251.32754825194561,462844.81286078301,null,1,462844.81286078296,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},462844.81286078301,"","","","y","",null,"","","",1,"",1,null,"","","",462844.81286078301,""]
[null,"D0826 Local North",null,"Local","North","General Recreation  ",null,3485.26,150.19530138773175,523469.67611460597,null,1,523469.67611460597,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},523469.67611460597,"","y","","","",null,"",1,"","","",1,null,"",523469.67611460597,"","",""]
[null,"D0827 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0829 Local South",null,"Local","South","General Recreation  ",null,1818.52,254.04918759589117,461993.52862688003,null,1,461993.52862688003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},461993.52862688003,"","","y","","",null,"","",1,"","",1,null,"","",461993.52862688003,"",""]
[null,"D0830 Local South",null,"Local","South","General Recreation  ",null,5731.85,105.78313267738496,606333.04903686896,null,1,606333.04903686896,null,1107.59211079187,9.3716810537579995,10380,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},616713.04903686896,"","","y","","",null,"","",1,"","",1,null,"","",616713.04903686896,"",""]
[null,"D0831 Local South",null,"Local","South","General Recreation  ",null,1352.62,328.85011493749249,444809.24246675102,null,1,444809.24246675102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},444809.24246675102,"","","y","","",null,"","",1,"","",1,null,"","",444809.24246675102,"",""]
[null,"D0833 Local West",null,"Local","West","Access / Recreation Corridor",null,9485.3700000000008,62.231170527274621,590285.67798429495,null,1,590285.67798429495,null,9485.3841638976301,1.0542535576008667E-4,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590286.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590286.67798429495,""]
[null,"D0834 Local South",null,"Local","South","General Recreation  ",null,2508.85,194.29447979281863,487455.70562821301,null,1,487455.70562821301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},487455.70562821301,"","","y","","",null,"","",1,"","",1,null,"","",487455.70562821301,"",""]
[null,"D0835 District West",null,"District","West","Specialised Outdoor Sport ",null,3995.94,1897.7832269919518,7583427.9080662197,null,1,7583427.9080662197,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7583427.9080662197,"","","","","y",null,"","","","",1,1,null,"","","","",7583427.9080662197]
[null,"D0835 Local West",null,"Local","West","Access / Recreation Corridor",null,8675.39,68.041399635554711,590285.67798429495,null,1,590285.67798429495,null,2410.4891398128898,63.180122857480143,152295,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},742580.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",742580.67798429495,""]
[null,"D0836 Local North",null,"Local","North","Access / Recreation Corridor",null,3129.6,112.76225545483641,352900.754671456,null,1,352900.754671456,null,4540.11207684703,781.91021276843446,3549960,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3902860.7546714558,"","y","","","",null,"",1,"","","",1,null,"",3902860.7546714558,"","",""]
[null,"D0836 Local North",null,"Local","North","General Recreation  ",null,1410.54,316.86132087423397,446945.56754594197,null,1,446945.56754594197,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},446945.56754594197,"","y","","","",null,"",1,"","","",1,null,"",446945.56754594197,"","",""]
[null,"D0837 Local West",null,"Local","West","General Recreation  ",null,1798.98,256.40797228717275,461272.81398517801,null,1,461272.81398517796,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},461272.81398517801,"","","","y","",null,"","","",1,"",1,null,"","","",461272.81398517801,""]
[null,"D0838 Local West",null,"Local","West","General Recreation  ",null,10008.19,68.942700169894152,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0839 Local South",null,"Local","South","General Recreation  ",null,2429.9699999999998,199.40422743251071,484546.29053417803,null,1,484546.29053417803,null,1114.6412087963199,195.18836939013258,217565,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},702111.29053417803,"","","y","","",null,"","",1,"","",1,null,"","",702111.29053417803,"",""]
[null,"D0840 Local South",null,"Local","South","General Recreation  ",null,12674.3,54.440217007119365,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0841 Local East",null,"Local","East","Access / Recreation Corridor",null,14102.75,41.856069063430532,590285.67798429495,null,1,590285.67798429495,null,27242.618889528901,8.4867024325941394,231200,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},821485.67798429495,"y","","","","",null,1,"","","","",1,null,821485.67798429495,"","","",""]
[null,"D0841 Local East",null,"Local","East","General Recreation  ",null,13322.97,51.789626668327934,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0845 Local South",null,"Local","South","General Recreation  ",null,7193.44,91.783962953474003,660242.43046803796,null,1,660242.43046803796,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},660242.43046803796,"","","y",{"$f":"IF(AND(X$10=$E1166,$D1166=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U1166=\"y\",1,\"\")","v":""},{"$f":"IF(V1166=\"y\",1,\"\")","v":""},1,"","",{"$f":"SUM(AA1166:AE1166)","v":1},null,{"$f":"IF(AA1166=\"\",\"\",(AA1166/$AF1166)*$T1166)","v":""},{"$f":"IF(AB1166=\"\",\"\",(AB1166/$AF1166)*$T1166)","v":""},{"$f":"IF(AC1166=\"\",\"\",(AC1166/$AF1166)*$T1166)","v":660242.43046803796},{"$f":"IF(AD1166=\"\",\"\",(AD1166/$AF1166)*$T1166)","v":""},{"$f":"IF(AE1166=\"\",\"\",(AE1166/$AF1166)*$T1166)","v":""}]
[null,"D0846 Local South",null,"Local","South","General Recreation  ",null,1436.46,{"$f":"IFERROR(J1167/H1167,0)","v":311.80931075430641},447901.60252613103,null,1,447901.60252613103,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},447901.60252613103,{"$f":"IF(AND(U$10=$E1167,$D1167=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D1167<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1167=\"y\",1,\"\")","v":1},{"$f":"IF(X1167=\"y\",1,\"\")","v":""},{"$f":"IF(Y1167=\"y\",1,\"\")","v":""},1,null,"","",447901.60252613103,"",""]
[null,"D0848 Local South",null,"Local","South","General Recreation  ",null,2132.41,222.08255822102785,473571.067976102,null,1,473571.06797610206,null,null,{"$f":"IFERROR(Q1168/O1168,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},473571.067976102,"","","y","","",null,"","",1,"","",1,null,"","",473571.067976102,"",""]
[null,"D0849 Local West",null,"Local","West","General Recreation  ",null,3811.56,140.49495396054294,535504.94671784702,null,1,535504.94671784702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},535504.94671784702,"","","","y","",null,"","","",1,"",1,null,"","","",535504.94671784702,""]
[null,"D0850 Local West",null,"Local","West","General Recreation  ",null,7646,88.534486423377714,676934.68319314602,null,1,676934.68319314602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},676934.68319314602,"","","","y","",null,"","","",1,"",1,null,"","","",676934.68319314602,""]
[null,"D0851 Local West",null,"Local","West","General Recreation  ",null,2639.36,186.51091364150892,492269.44502885302,null,1,492269.44502885296,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},492269.44502885302,"","","","y","",null,"","","",1,"",1,null,"","","",492269.44502885302,""]
[null,"D0852 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0854 Local East",null,"Local","East","General Recreation  ",null,1445.22,310.14288962284843,448224.70694073301,null,1,448224.70694073301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},448224.70694073301,"y","","","","",null,1,"","","","",1,null,448224.70694073301,"","","",""]
[null,"D0855 Local South",null,"Local","South","Access / Recreation Corridor",null,87011.6,6.7839883186183787,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D0855 Local South",null,"Local","South","General Recreation  ",null,14331.47,48.145210673666618,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0856 District East",null,"District","East","Access / Recreation Corridor",null,25284.83,83.050464679118647,2099916.8808325198,null,1,2099916.8808325198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2099916.8808325198,"","","","","y",null,"","","","",1,1,null,"","","","",2099916.8808325198]
[null,"D0857 Local South",null,"Local","South","General Recreation  ",null,3405.9,152.83553735256055,520542.55666908599,null,1,520542.55666908604,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},520542.55666908599,"","","y","","",null,"","",1,"","",1,null,"","",520542.55666908599,"",""]
[null,"D0858 Local West",null,"Local","West","Access / Recreation Corridor",null,35001.269999999997,16.864693137828855,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D0859 District West",null,"District","West","Access / Recreation Corridor",null,7277.1,178.33833299869315,1297785.8830647899,null,1,1297785.8830647899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1297785.8830647899,"","","","","y",null,"","","","",1,1,null,"","","","",1297785.8830647899]
[null,"D0860 Local North",null,"Local","North","General Recreation  ",null,1811.01,254.94974036270978,461716.52929427102,null,1,461716.52929427102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},461716.52929427102,"","y","","","",null,"",1,"","","",1,null,"",461716.52929427102,"","",""]
[null,"D0861 District East",null,"District","East","Access / Recreation Corridor",null,8264.6200000000008,162.35152757172983,1341773.68179987,null,1,1341773.68179987,null,53897.254609912197,58.557472413809492,3156087,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4497860.68179987,"","","","","y",null,"","","","",1,1,null,"","","","",4497860.68179987]
[null,"D0861 District East",null,"District","East","General Outdoor Sport ",null,34227.21,237.76758794192719,8138121.1636818098,null,1,8138121.1636818098,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8138121.1636818098,"","","","","y",null,"","","","",1,1,null,"","","","",8138121.1636818098]
[null,"D0861 Local East",null,"Local","East","General Recreation  ",null,12774.05,54.015104247543498,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0862 Local East",null,"Local","East","General Recreation  ",null,11815.94,58.394985283721219,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0863 Local East",null,"Local","East","General Recreation  ",null,4295.72,128.81722642903097,553362.73591571697,null,1,553362.73591571697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},553362.73591571697,"y","","","","",null,1,"","","","",1,null,553362.73591571697,"","","",""]
[null,"D0864 Local West",null,"Local","West","General Recreation  ",null,2597.0700000000002,188.94739760379733,490709.61789489398,null,1,490709.61789489404,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},490709.61789489398,"","","","y","",null,"","","",1,"",1,null,"","","",490709.61789489398,""]
[null,"D0865 Local West",null,"Local","West","Access / Recreation Corridor",null,19220.55,30.711175173670625,590285.67798429495,null,1,590285.67798429495,null,19834.2670047559,7.2752877615996328,144300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},734585.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",734585.67798429495,""]
[null,"D0865 Local West",null,"Local","West","General Recreation  ",null,8932.0400000000009,77.249054237703021,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0867 Local East",null,"Local","East","General Recreation  ",null,9867.4500000000007,69.926033819612243,689991.64241333294,null,1,689991.64241333294,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0869 District West",null,"District","West","General Recreation  ",null,38327.54,212.94264942987053,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D0869 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,null,570687.181525102,null,38327.618211448898,20.432697791955885,783136.64,2016,null,783136.64,"","","","","y",null,"","","","",1,1,null,"","","","",783136.64]
[null,"D0872 Local East",null,"Local","East","Access / Recreation Corridor",null,31218.799999999999,18.908019462128429,590285.67798429495,null,1,{"$f":"IFERROR(J1192/100*100*L1192,0)","v":590285.67798429495},null,18239.088236916399,25.243322693516411,460415.19,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1050700.8679842949,"y","","","","",null,1,"","","","",1,null,1050700.8679842949,"","","",""]
[null,"D0873 Local West",null,"Local","West","General Recreation  ",null,2902.56,172.94296451860703,501977.33109312801,null,1,501977.33109312801,null,2902.6003554314402,315.58357604619135,916013,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1417990.3310931281,"","","","y","",null,"","","",1,"",1,null,"","","",1417990.3310931281,""]
[null,"D0875 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0876 Local South",null,"Local","South","General Recreation  ",null,2857,175.11266820604726,500296.89306467702,null,1,500296.89306467702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},500296.89306467702,"","","y","","",null,"","",1,"","",1,null,"","",500296.89306467702,"",""]
[null,"D0877 District South",null,"District","South","Specialised Outdoor Sport ",null,148954.34,62.302189690656689,9280181.5459265709,null,1,9280181.5459265709,null,3968.8298473843702,2.5196343467811882E-4,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280182.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280182.5459265709]
[null,"D0877 Local South",null,"Local","South","General Recreation  ",null,3504.89,149.56067389339239,524193.71032221202,null,1,524193.71032221208,null,148490.46072122399,0.44219116622765609,65661.17,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},589854.880322212,"","","y","","",null,"","",1,"","",1,null,"","",589854.880322212,"",""]
[null,"D0878 Local East",null,"Local","East","General Recreation  ",null,5609.46,107.28640693557848,601818.80824885005,null,1,601818.80824885005,null,5609.4500171059999,278.10213037691483,1560000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2161818.8082488501,"y","","","","",null,1,"","","","",1,null,2161818.8082488501,"","","",""]
[null,"D0879 District East",null,"District","East","Access / Recreation Corridor",null,95629.05,24.15529609873694,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0879 Local East",null,"Local","East","General Recreation  ",null,13499.65,51.111817151802676,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0880 District East",null,"District","East","Access / Recreation Corridor",null,55858.53,41.353541140286367,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0880 Local East",null,"Local","East","General Recreation  ",null,8085.49,85.337022544500456,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D0881 Local East",null,"Local","East","General Recreation  ",null,1116.46,390.60844234108788,436098.70153613098,null,1,436098.70153613103,null,1116.46261996264,429.92930655937425,480000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},916098.70153613098,"y","","","","",null,1,"","","","",1,null,916098.70153613098,"","","",""]
[null,"D0883 Local East",null,"Local","East","Access / Recreation Corridor",null,12077.44,48.875066072304641,590285.67798429495,null,1,590285.67798429495,null,12077.456040552101,14.792022376248145,178650,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},768935.67798429495,"y","","","","",null,1,"","","","",1,null,768935.67798429495,"","","",""]
[null,"D0884 Local South",null,"Local","South","General Recreation  ",null,851.96855100000005,500.42126682001202,426343.18158223003,null,1,426343.18158223003,null,851.95471928471295,208.5146029229673,177645,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},603988.18158223003,"","","y","","",null,"","",1,"","",1,null,"","",603988.18158223003,"",""]
[null,"D0885 Local South",null,"Local","South","Access / Recreation Corridor",null,15940.12,37.031445057144794,590285.67798429495,null,1,590285.67798429495,null,2521.7215648362198,26.31416605437553,66357,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},656642.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",656642.67798429495,"",""]
[null,"D0887 Local West",null,"Local","West","General Recreation  ",null,1331.09,333.57258227055877,444015.12853451801,null,1,444015.12853451807,null,1331.1026304187701,247.91476814690142,330000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},774015.12853451795,"","","","y","",null,"","","",1,"",1,null,"","","",774015.12853451795,""]
[null,"D0888 Local East",null,"Local","East","General Recreation  ",null,3288.93,156.95932340201404,516228.22751658602,null,1,516228.22751658608,null,3288.9168425785801,406.36600557895309,1336504,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1852732.227516586,"y","","","","",null,1,"","","","",1,null,1852732.227516586,"","","",""]
[null,"D0891 Local North",null,"Local","North","General Recreation  ",null,4310.55,128.50093992842488,553909.72660847194,null,1,553909.72660847194,null,4310.53725327141,138.80033157025315,598304,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1152213.7266084719,"","y","","","",null,"",1,"","","",1,null,"",1152213.7266084719,"","",""]
[null,"D0892 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,79716.283343539602,62.37058529903149,4971951.25,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971951.25,"","","","","y",null,"","","","",1,1,null,"","","","",4971951.25]
[null,"D0892 Local North",null,"Local","North","Access / Recreation Corridor",null,58403.74,10.106984209988862,590285.67798429495,null,1,590285.67798429495,null,146909.173003845,71.648263241700448,10525787.1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11116072.777984295,"","y","","","",null,"",1,"","","",1,null,"",11116072.777984295,"","",""]
[null,"D0892 Metropolitan North",null,"Metropolitan","North","Specialised Outdoor Sport ",null,168221.66,95.649773190675916,16090363.624759,null,null,590285.67798429495,null,null,0,null,2016,null,16090363.624759,"","","","","y",null,"","","","",1,1,null,"","","","",16090363.624759]
[null,"D0895 District East",null,"District","East","Specialised Outdoor Sport ",null,45662.83,203.23272880648375,9280181.5459265709,null,1,{"$f":"IFERROR(J1213/100*100*L1213,0)","v":9280181.5459265709},null,40915.778086302496,14.941496620460486,611342.96,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9891524.5059265718,"","","","","y",null,"","","","",1,1,null,"","","","",9891524.5059265718]
[null,"D0898 Local West",null,"Local","West","General Recreation  ",null,807.92185949999998,525.6926217921648,424718.56052375602,null,1,424718.56052375608,null,807.91542507277097,458.6928142467641,370585,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},795303.56052375608,"","","","y","",null,"","","",1,"",1,null,"","","",795303.56052375608,""]
[null,"D0901 Local South",null,"Local","South","General Recreation  ",null,4031.71,134.83732058067446,543624.97375831101,null,1,543624.97375831101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},543624.97375831101,"","","y","","",null,"","",1,"","",1,null,"","",543624.97375831101,"",""]
[null,"D0904 Local South",null,"Local","South","Access / Recreation Corridor",null,43895.26,13.447594979145697,590285.67798429495,null,1,590285.67798429495,null,43895.474690575102,56.082080154120483,2461749.5299999998,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3052035.2079842947,"","","y","","",null,"","",1,"","",1,null,"","",3052035.2079842947,"",""]
[null,"D0905 Local East",null,"Local","East","General Recreation  ",null,15795.26,43.683462153413934,689991.64241333294,null,1,689991.64241333294,null,15795.289931207,32.706332219919148,516606,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1206597.6424133331,"y","","","","",null,1,"","","","",1,null,1206597.6424133331,"","","",""]
[null,"D0906 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D0907 Metropolitan North",null,"Metropolitan","North","   ",null,null,0,null,null,null,419075.87207201601,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0908 Local East",null,"Local","East","Access / Recreation Corridor",null,33998.78,17.361966458334532,590285.67798429495,null,1,{"$f":"IFERROR(J1220/100*100*L1220,0)","v":590285.67798429495},null,20732.717634610799,161.04163761079832,3338830.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3929116.4779842948,"y","","","","",null,1,"","","","",1,null,3929116.4779842948,"","","",""]
[null,"D0908 Local East",null,"Local","East","General Recreation  ",null,2946.23,170.92625431062984,503588.05823760701,null,1,503588.05823760701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503588.05823760701,"y","","","","",null,1,"","","","",1,null,503588.05823760701,"","","",""]
[null,"D0909 Local South",null,"Local","South","General Recreation  ",null,6181.37,100.7726724338734,622913.17420257197,null,1,622913.17420257197,null,6181.3653825065903,500.91877900678344,3096362,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3719275.1742025721,"","","y","","",null,"","",1,"","",1,null,"","",3719275.1742025721,"",""]
[null,"D0910 Local West",null,"Local","West","General Recreation  ",null,4296.58,128.79882516143724,553394.45621212805,null,1,553394.45621212805,null,43634.857050401799,60.043739732519064,2620000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3173394.456212128,"","","","y","",null,"","","",1,"",1,null,"","","",3173394.456212128,""]
[null,"D0910 Local West",null,"Local","West","Nature Recreation  ",null,39338.18,9.6963594007145222,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","","y","",null,"","","",1,"",1,null,"","","",381437.13144999999,""]
[null,"D0911 District East",null,"District","East","Access / Recreation Corridor",null,63425.93,36.419616052786616,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0911 Local East",null,"Local","East","General Recreation  ",null,5090.72,114.46034511085817,582685.56806274795,null,1,582685.56806274795,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},582685.56806274795,"y","","","","",null,1,"","","","",1,null,582685.56806274795,"","","",""]
[null,"D0913 Local South",null,"Local","South","General Recreation  ",null,3132.97,162.93669861076998,510475.78864658403,null,1,510475.78864658397,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},510475.78864658403,"","","y","","",null,"","",1,"","",1,null,"","",510475.78864658403,"",""]
[null,"D0914 District East",null,"District","East","Access / Recreation Corridor",null,22002.33,88.795239954921584,1953702.1719173701,null,1,1953702.1719173698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1953702.1719173701,"","","","","y",null,"","","","",1,1,null,"","","","",1953702.1719173701]
[null,"D0915 Local South",null,"Local","South","General Recreation  ",null,2549.1,191.80898719876075,488940.289268361,null,1,488940.289268361,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},488940.289268361,"","","y","","",null,"","",1,"","",1,null,"","",488940.289268361,"",""]
[null,"D0917 Local South",null,"Local","South","General Recreation  ",null,1287.04,343.72699018298812,442390.385445113,null,1,442390.38544511306,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},442390.385445113,"","","y","","",null,{"$f":"IF(U1230=\"y\",1,\"\")","v":""},{"$f":"IF(V1230=\"y\",1,\"\")","v":""},1,"","",{"$f":"SUM(AA1230:AE1230)","v":1},null,{"$f":"IF(AA1230=\"\",\"\",(AA1230/$AF1230)*$T1230)","v":""},{"$f":"IF(AB1230=\"\",\"\",(AB1230/$AF1230)*$T1230)","v":""},{"$f":"IF(AC1230=\"\",\"\",(AC1230/$AF1230)*$T1230)","v":442390.385445113},{"$f":"IF(AD1230=\"\",\"\",(AD1230/$AF1230)*$T1230)","v":""},{"$f":"IF(AE1230=\"\",\"\",(AE1230/$AF1230)*$T1230)","v":""}]
[null,"D0918 Local East",null,"Local","East","General Recreation  ",null,2194.04,{"$f":"IFERROR(J1231/H1231,0)","v":216.88038182469097},475844.232938645,null,1,475844.232938645,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},475844.232938645,{"$f":"IF(AND(U$10=$E1231,$D1231=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D1231<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W1231=\"y\",1,\"\")","v":""},{"$f":"IF(X1231=\"y\",1,\"\")","v":""},{"$f":"IF(Y1231=\"y\",1,\"\")","v":""},1,null,475844.232938645,"","","",""]
[null,"D0919 Local South",null,"Local","South","Access / Recreation Corridor",null,18040.060000000001,32.720826759129125,590285.67798429495,null,1,590285.67798429495,null,null,{"$f":"IFERROR(Q1232/O1232,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D0919 Local South",null,"Local","South","General Recreation  ",null,19467.59,35.443095031965072,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0920 Local East",null,"Local","East","General Recreation  ",null,6401.29,98.577742596874856,631024.717907949,null,1,631024.717907949,null,6401.3313917101204,106.45816601254629,681474,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1312498.7179079489,"y","","","","",null,1,"","","","",1,null,1312498.7179079489,"","","",""]
[null,"D0921 Local South",null,"Local","South","General Recreation  ",null,1680.81,271.84168582645509,456914.22395396401,null,1,456914.22395396401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},456914.22395396401,"","","y","","",null,"","",1,"","",1,null,"","",456914.22395396401,"",""]
[null,"D0922 District East",null,"District","East","Access / Recreation Corridor",null,82856.52,27.878892552944777,2309948.01839092,null,1,2309948.01839092,null,10613.318751512599,31.773755966006302,337225,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2647173.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2647173.01839092]
[null,"D0922 District East",null,"District","East","General Recreation  ",null,551.44155020000005,11886.156438318165,6554520.5322658801,null,1,6554520.5322658801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6554520.5322658801,"","","","","y",null,"","","","",1,1,null,"","","","",6554520.5322658801]
[null,"D0922 Local East",null,"Local","East","General Recreation  ",null,5928.13,103.50188903273225,613572.65343161102,null,1,613572.65343161102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},613572.65343161102,"y","","","","",null,1,"","","","",1,null,613572.65343161102,"","","",""]
[null,"D0925 Local East",null,"Local","East","General Recreation  ",null,4210.8599999999997,130.66992350955175,550232.75410943106,null,1,550232.75410943106,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},550232.75410943106,"y","","","","",null,1,"","","","",1,null,550232.75410943106,"","","",""]
[null,"D0926 Local West",null,"Local","West","General Recreation  ",null,9903.11,69.674237932662862,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D0927 District South",null,"District","South","General Recreation  ",null,33914.07,240.65433354738431,8161567.9137293398,null,1,8161567.9137293398,null,26330.288164390298,78.450337767043251,2065620,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10227187.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",10227187.91372934]
[null,"D0928 Local East",null,"Local","East","General Recreation  ",null,1790.26,257.4772295271078,460951.18493320001,null,1,460951.18493320007,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},460951.18493320001,"y","","","","",null,1,"","","","",1,null,460951.18493320001,"","","",""]
[null,"D0929 Local South",null,"Local","South","General Recreation  ",null,4461.8900000000003,125.39344562403623,559491.76109543105,null,1,559491.76109543105,null,4461.8892235123503,174.4776620400211,778500,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1337991.7610954312,"","","y","","",null,"","",1,"","",1,null,"","",1337991.7610954312,"",""]
[null,"D0930 Local North",null,"Local","North","General Recreation  ",null,1533.88,294.34822032771467,451494.84819627501,null,1,451494.84819627507,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},451494.84819627501,"","y","","","",null,"",1,"","","",1,null,"",451494.84819627501,"","",""]
[null,"D0932 Local South",null,"Local","South","General Recreation  ",null,2584.1799999999998,189.70589598611167,490234.18228939001,null,1,490234.18228939001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},490234.18228939001,"","","y","","",null,"","",1,"","",1,null,"","",490234.18228939001,"",""]
[null,"D0933 Local West",null,"Local","West","General Recreation  ",null,3041.1,166.74468104978001,507087.24954048602,null,1,507087.24954048602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},507087.24954048602,"","","","y","",null,"","","",1,"",1,null,"","","",507087.24954048602,""]
[null,"D0934 Local East",null,"Local","East","Access / Recreation Corridor",null,3918.74,99.869780067396675,391363.70194131002,null,1,391363.70194131002,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},391363.70194131002,"y","","","","",null,1,"","","","",1,null,391363.70194131002,"","","",""]
[null,"D0936 Local East",null,"Local","East","General Recreation  ",null,3335.09,155.29739706706354,517930.79598439299,null,1,517930.79598439299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},517930.79598439299,"y","","","","",null,1,"","","","",1,null,517930.79598439299,"","","",""]
[null,"D0939 Local East",null,"Local","East","General Recreation  ",null,924.42422680000004,464.08956953255392,429015.64148107602,null,1,429015.64148107602,null,924.44977968856199,441.7762965313118,408400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},837415.64148107602,"y","","","","",null,1,"","","","",1,null,837415.64148107602,"","","",""]
[null,"D0943 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D0944 Local West",null,"Local","West","General Recreation  ",null,1372.33,324.65677162169743,445536.22739960399,null,1,445536.22739960399,null,1372.3448839981199,217.51019257664163,298499,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},744035.22739960393,"","","","y","",null,"","","",1,"",1,null,"","","",744035.22739960393,""]
[null,"D0945 Local South",null,"Local","South","Access / Recreation Corridor",null,54745.06,10.782446452415888,590285.67798429495,null,1,590285.67798429495,null,24290.307565692401,9.6107058080120904,233447,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},823732.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",823732.67798429495,"",""]
[null,"D0946 Local West",null,"Local","West","General Recreation  ",null,1685.43,271.19763403820212,457084.62833700702,null,1,457084.62833700707,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},457084.62833700702,"","","","y","",null,"","","",1,"",1,null,"","","",457084.62833700702,""]
[null,"D0947 Local East",null,"Local","East","General Recreation  ",null,5207.92,112.7145540926773,587008.38055033598,null,1,587008.38055033598,null,5193.0683391171497,111.93382448319961,581280,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1168288.3805503361,"y","","","","",null,1,"","","","",1,null,1168288.3805503361,"","","",""]
[null,"D0948 Local West",null,"Local","West","General Recreation  ",null,4765.42,119.75590431170852,570687.181525102,null,1,570687.181525102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},570687.181525102,"","","","y","",null,"","","",1,"",1,null,"","","",570687.181525102,""]
[null,"D0949 District West",null,"District","West","Access / Recreation Corridor",null,55806.15,41.392355831587018,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0950 Local West",null,"Local","West","General Recreation  ",null,1227.5899999999999,358.58684719292683,440197.62774556503,null,1,440197.62774556503,null,1227.58372284195,324.57501071908484,398443,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},838640.62774556503,"","","","y","",null,"","","",1,"",1,null,"","","",838640.62774556503,""]
[null,"D0951 Local East",null,"Local","East","General Recreation  ",null,3766.7,141.72892121361164,533850.32753531099,null,1,533850.32753531099,null,3766.7002676054599,291.68825283208935,1098702.22,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1632552.547535311,"y","","","","",null,1,"","","","",1,null,1632552.547535311,"","","",""]
[null,"D0952 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0953 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0954 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D0956 Local South",null,"Local","South","General Recreation  ",null,8093.28,85.254883361669556,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D0957 Local South",null,"Local","South","General Recreation  ",null,1509.68,298.47534166770839,450602.25380890601,null,1,450602.25380890595,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},450602.25380890601,"","","y","","",null,"","",1,"","",1,null,"","",450602.25380890601,"",""]
[null,"D0958 Local West",null,"Local","West","Access / Recreation Corridor",null,6114.72,81.507657074864582,498396.50086881599,null,1,498396.50086881605,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},498396.50086881599,"","","","y","",null,"","","",1,"",1,null,"","","",498396.50086881599,""]
[null,"D0958 Local West",null,"Local","West","General Recreation  ",null,2002.8,234.06756752271619,468790.524234496,null,1,468790.524234496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},468790.524234496,"","","","y","",null,"","","",1,"",1,null,"","","",468790.524234496,""]
[null,"D0959 Local West",null,"Local","West","Access / Recreation Corridor",null,2371.6,133.2246506182299,315955.58140619402,null,1,315955.58140619402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},315955.58140619402,"","","","y","",null,"","","",1,"",1,null,"","","",315955.58140619402,""]
[null,"D0960 Local North",null,"Local","North","General Recreation  ",null,3852.16,139.40294270771543,537002.43978095299,null,1,537002.43978095299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},537002.43978095299,"","y","","","",null,"",1,"","","",1,null,"",537002.43978095299,"","",""]
[null,"D0961 District East",null,"District","East","Access / Recreation Corridor",null,112612.36,20.512384416692093,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D0962 Local South",null,"Local","South","General Recreation  ",null,4332.1499999999996,128.04414030569049,554706.42242529697,null,1,554706.42242529697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},554706.42242529697,"","","y","","",null,"","",1,"","",1,null,"","",554706.42242529697,"",""]
[null,"D0963 Local East",null,"Local","East","Access / Recreation Corridor",null,3146.04,112.42770141652331,353702.04576443898,null,1,353702.04576443898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},353702.04576443898,"y","","","","",null,1,"","","","",1,null,353702.04576443898,"","","",""]
[null,"D0964 Local West",null,"Local","West","General Recreation  ",null,1665.52,273.99867104029732,456350.26659103599,null,1,456350.26659103594,null,1665.50250256038,222.15517504849038,370000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},826350.26659103599,"","","","y","",null,"","","",1,"",1,null,"","","",826350.26659103599,""]
[null,"D0965 Local West",null,"Local","West","Access / Recreation Corridor",null,2718.39,122.44683135117553,332858.24187672202,null,1,332858.24187672202,null,2718.3958390663101,406.65380078704379,1105446,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1438304.2418767221,"","","","y","",null,"","","",1,"",1,null,"","","",1438304.2418767221,""]
[null,"D0966 Local West",null,"Local","West","Access / Recreation Corridor",null,8027.16,73.536054841848795,590285.67798429495,null,1,590285.67798429495,null,8027.1069736044701,285.77917393443153,2293980,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2884265.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",2884265.6779842949,""]
[null,"D0967 Local West",null,"Local","West","Access / Recreation Corridor",null,1510.86,181.35553672288103,274002.82621313201,null,1,274002.82621313201,null,1510.8560297077199,302.2922045645567,456720,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},730722.82621313201,"","","","y","",null,"","","",1,"",1,null,"","","",730722.82621313201,""]
[null,"D0968 Local East",null,"Local","East","General Recreation  ",null,5853.42,104.35216418625384,610817.04489110201,null,1,610817.04489110201,null,5853.4318228571801,423.82316478217064,2480820,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3091637.0448911022,"y","","","","",null,1,"","","","",1,null,3091637.0448911022,"","","",""]
[null,"D0970 Local East",null,"Local","East","Access / Recreation Corridor",null,20549.21,28.725468180250967,590285.67798429495,null,1,590285.67798429495,null,20549.1369785551,38.877739772416199,798904,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1389189.6779842949,"y","","","","",null,1,"","","","",1,null,1389189.6779842949,"","","",""]
[null,"D0971 Local East",null,"Local","East","General Recreation  ",null,1711.72,267.59885403072172,458054.310421467,null,1,458054.310421467,null,1711.7157662433001,508.26195397462959,870000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1328054.3104214671,"y","","","","",null,1,"","","","",1,null,1328054.3104214671,"","","",""]
[null,"D0972 District North",null,"District","North","Specialised Outdoor Sport ",null,137300.54,67.590277109810131,9280181.5459265709,null,1,9280181.5459265709,null,128293.13907123099,6.7320662371544921,863677.91,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10143859.455926571,"","","","","y",null,"","","","",1,1,null,"","","","",10143859.455926571]
[null,"D0974 Local East",null,"Local","East","General Recreation  ",null,1770.85,259.89511546433977,460235.26522002602,null,1,460235.26522002602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},460235.26522002602,"y","","","","",null,1,"","","","",1,null,460235.26522002602,"","","",""]
[null,"D0975 Local North",null,"Local","North","Access / Recreation Corridor",null,12706.98,46.453656020887337,590285.67798429495,null,1,590285.67798429495,null,2615.0631708603401,190.52694617548457,498240,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1088525.6779842949,"","y","","","",null,"",1,"","","",1,null,"",1088525.6779842949,"","",""]
[null,"D0975 Local North",null,"Local","North","General Recreation  ",null,2615.04,187.90245065223209,491372.424553613,null,1,491372.424553613,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},491372.424553613,"","y","","","",null,"",1,"","","",1,null,"",491372.424553613,"","",""]
[null,"D0977 Local East",null,"Local","East","General Recreation  ",null,2102.79,224.69127300073472,472478.56195321499,null,1,472478.56195321499,null,2102.79153617559,483.75694047641304,1017240,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1489718.5619532149,"y","","","","",null,1,"","","","",1,null,1489718.5619532149,"","","",""]
[null,"D0978 Local West",null,"Local","West","General Recreation  ",null,654.93741050000006,639.87163559962187,419075.87207201601,null,1,419075.87207201606,null,654.92440340695805,503.94518555588996,330046,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},749121.87207201601,"","","","y","",null,"","","",1,"",1,null,"","","",749121.87207201601,""]
[null,"D0979 District West",null,"District","West","   ",null,null,0,null,null,1,{"$f":"IFERROR(J1284/100*100*L1284,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D0982 Local West",null,"Local","West","General Recreation  ",null,6173.38,100.8553613285555,622618.47051847796,null,1,622618.47051847796,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},622618.47051847796,"","","","y","",null,"","","",1,"",1,null,"","","",622618.47051847796,""]
[null,"D0984 Local South",null,"Local","South","Access / Recreation Corridor",null,20613.96,28.635239322492861,590285.67798429495,null,1,590285.67798429495,null,24.824969877246101,2.6988955205706169E-2,0.67,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590286.34798429499,"","","y","","",null,"","",1,"","",1,null,"","",590286.34798429499,"",""]
[null,"D0985 District South",null,"District","South","Access / Recreation Corridor",null,25693.81,82.437535148003334,2118134.3649611198,null,1,2118134.3649611198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2118134.3649611198,"","","","","y",null,"","","","",1,1,null,"","","","",2118134.3649611198]
[null,"D0986 Local South",null,"Local","South","General Recreation  ",null,1948.28,239.58548308165408,466779.60497832502,null,1,466779.60497832502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466779.60497832502,"","","y","","",null,"","",1,"","",1,null,"","",466779.60497832502,"",""]
[null,"D0987 Local West",null,"Local","West","General Recreation  ",null,3080.22,165.09540038910012,508530.15418651397,null,1,508530.15418651392,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},508530.15418651397,"","","","y","",null,"","","",1,"",1,null,"","","",508530.15418651397,""]
[null,"D0988 Local North",null,"Local","North","General Recreation  ",null,787.93971039999997,538.08880556408496,423981.53762564698,null,1,423981.53762564698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},423981.53762564698,"","y","","","",null,"",1,"","","",1,null,"",423981.53762564698,"","",""]
[null,"D0989 District East",null,"District","East","Nature Recreation  ",null,200210.9,5.969078530439651,1195074.5847499999,null,1,1195074.5847499999,null,200210.81215965399,8.8137098139977379,1764600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2959674.5847499999,"","","","","y",null,"","","","",1,1,null,"","","","",2959674.5847499999]
[null,"D0991 Local South",null,"Local","South","General Recreation  ",null,1573.44,287.87496303078797,452953.98183116299,null,1,452953.98183116305,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},452953.98183116299,"","","y","","",null,"","",1,"","",1,null,"","",452953.98183116299,"",""]
[null,"D0992 Local North",null,"Local","North","General Recreation  ",null,1227.02,358.73629103696436,440176.60382817598,null,1,440176.60382817592,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},440176.60382817598,"","y","","","",null,"",1,"","","",1,null,"",440176.60382817598,"","",""]
[null,"D0993 Local North",null,"Local","North","General Recreation  ",null,4355.8,127.5491828313031,555578.73057659005,null,1,555578.73057659005,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},555578.73057659005,"","y","",{"$f":"IF(AND(X$10=$E1294,$D1294=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U1294=\"y\",1,\"\")","v":""},{"$f":"IF(V1294=\"y\",1,\"\")","v":1},"","","",{"$f":"SUM(AA1294:AE1294)","v":1},null,{"$f":"IF(AA1294=\"\",\"\",(AA1294/$AF1294)*$T1294)","v":""},{"$f":"IF(AB1294=\"\",\"\",(AB1294/$AF1294)*$T1294)","v":555578.73057659005},{"$f":"IF(AC1294=\"\",\"\",(AC1294/$AF1294)*$T1294)","v":""},{"$f":"IF(AD1294=\"\",\"\",(AD1294/$AF1294)*$T1294)","v":""},{"$f":"IF(AE1294=\"\",\"\",(AE1294/$AF1294)*$T1294)","v":""}]
[null,"D0994 Local East",null,"Local","East","General Recreation  ",null,1250.3599999999999,{"$f":"IFERROR(J1295/H1295,0)","v":352.72839655709959},441037.47791913501,null,1,441037.47791913501,null,1250.3693484768201,364.42432034589126,455665,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},896702.47791913501,{"$f":"IF(AND(U$10=$E1295,$D1295=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D1295<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W1295=\"y\",1,\"\")","v":""},{"$f":"IF(X1295=\"y\",1,\"\")","v":""},{"$f":"IF(Y1295=\"y\",1,\"\")","v":""},1,null,896702.47791913501,"","","",""]
[null,"D0995 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,15603.42,107.07571147833359,1670747.29799526,null,null,null,null,null,{"$f":"IFERROR(Q1296/O1296,0)","v":0},null,2016,null,1670747.29799526,"","","","","y",null,"","","","",1,1,null,"","","","",1670747.29799526]
[null,"D0995 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,21099.25,522.77917672182662,11030248.544447999,null,null,689991.64241333294,null,null,0,null,2016,null,11030248.544447999,"","","","","y",null,"","","","",1,1,null,"","","","",11030248.544447999]
[null,"D0996 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,21759.41,89.34712570860745,1944140.7406151299,null,null,689991.64241333294,null,null,0,null,2016,null,1944140.7406151299,"","","","","y",null,"","","","",1,1,null,"","","","",1944140.7406151299]
[null,"D0998 Local West",null,"Local","West","Access / Recreation Corridor",null,528.82717130000003,427.62216144566509,226138.21802250299,null,1,{"$f":"IFERROR(J1299/100*100*L1299,0)","v":226138.21802250299},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},226138.21802250299,"","","","y","",null,"","","",1,"",1,null,"","","",226138.21802250299,""]
[null,"D0999 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1000 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1001 Local East",null,"Local","East","General Recreation  ",null,2305.15,208.2044211729241,479942.42146676598,null,1,479942.42146676598,null,2305.1581212230199,338.371581896588,780000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1259942.4214667659,"y","","","","",null,1,"","","","",1,null,1259942.4214667659,"","","",""]
[null,"D1002 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1003 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1004 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1005 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1006 Local South",null,"Local","South","General Outdoor Sport ",null,3099.34,274.86270538068266,851892.97729456495,null,1,851892.97729456506,null,10588.037942405001,20.72348070469419,219421,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1071313.9772945649,"","","y","","",null,"","",1,"","",1,null,"","",1071313.9772945649,"",""]
[null,"D1006 Local South",null,"Local","South","General Recreation  ",null,7488.72,89.619261683780536,671133.55735656095,null,1,671133.55735656095,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},671133.55735656095,"","","y","","",null,"","",1,"","",1,null,"","",671133.55735656095,"",""]
[null,"D1007 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,182384.01397277499,34.403319914521845,6274615.5800000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6274615.5800000001,"","","","","y",null,"","","","",1,1,null,"","","","",6274615.5800000001]
[null,"D1007 Local South",null,"Local","South","Nature Recreation  ",null,183069.24,2.083567569570945,381437.13144999999,null,1,381437.13144999999,null,684.88711582203996,239.01165056014065,163696,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},545133.13144999999,"","","y","","",null,"","",1,"","",1,null,"","",545133.13144999999,"",""]
[null,"D1009 Local East",null,"Local","East","General Recreation  ",null,4131.83,132.46377668141162,547317.80640555697,null,1,547317.80640555697,null,4131.7959785587,479.89300785651807,1982820,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2530137.8064055569,"y","","","","",null,1,"","","","",1,null,2530137.8064055569,"","","",""]
[null,"D1010 Local East",null,"Local","East","General Recreation  ",null,1129.3399999999999,386.57425425556431,436573.76830097899,null,1,436573.76830097899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},436573.76830097899,"y","","","","",null,1,"","","","",1,null,436573.76830097899,"","","",""]
[null,"D1011 Local East",null,"Local","East","General Recreation  ",null,724.61596929999996,581.88877759980255,421645.90060527303,null,1,421645.90060527297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},421645.90060527303,"y","","","","",null,1,"","","","",1,null,421645.90060527303,"","","",""]
[null,"D1012 Local South",null,"Local","South","General Recreation  ",null,582.98433320000004,714.29355187552221,416421.95004921098,null,1,416421.95004921098,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},416421.95004921098,"","","y","","",null,"","",1,"","",1,null,"","",416421.95004921098,"",""]
[null,"D1013 Local South",null,"Local","South","General Recreation  ",null,1082.75,401.62118650193122,434855.33968496602,null,1,434855.33968496602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},434855.33968496602,"","","y","","",null,"","",1,"","",1,null,"","",434855.33968496602,"",""]
[null,"D1015 Local West",null,"Local","West","General Recreation  ",null,10725.63,64.331106183350812,689991.64241333294,null,1,689991.64241333294,null,10725.5852144295,114.52104714505634,1228305.25,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1918296.8924133331,"","","","y","",null,"","","",1,"",1,null,"","","",1918296.8924133331,""]
[null,"D1016 District South",null,"District","South","General Outdoor Sport ",null,36926.6,223.70576125290441,8260693.1634815,null,1,8260693.1634815,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8260693.1634815,"","","","","y",null,"","","","",1,1,null,"","","","",8260693.1634815]
[null,"D1017 Local West",null,"Local","West","General Outdoor Sport ",null,7096.92,137.75468122715108,977633.95229459298,null,1,977633.95229459298,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},977633.95229459298,"","","","y","",null,"","","",1,"",1,null,"","","",977633.95229459298,""]
[null,"D1018 Local West",null,"Local","West","General Recreation  ",null,3890.49,138.39290321146234,538416.20601516205,null,1,538416.20601516205,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},538416.20601516205,"","","","y","",null,"","","",1,"",1,null,"","","",538416.20601516205,""]
[null,"D1019 Local West",null,"Local","West","General Recreation  ",null,1693.17,270.12651476502828,457370.11100470298,null,1,457370.11100470298,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},457370.11100470298,"","","","y","",null,"","","",1,"",1,null,"","","",457370.11100470298,""]
[null,"D1021 Local East",null,"Local","East","Access / Recreation Corridor",null,39324.21,15.010744729119669,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1022 Local South",null,"Local","South","General Recreation  ",null,4463.0600000000004,125.37024271512705,559534.91545217496,null,1,559534.91545217496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},559534.91545217496,"","","y","","",null,"","",1,"","",1,null,"","",559534.91545217496,"",""]
[null,"D1023 Local North",null,"Local","North","General Recreation  ",null,15926.68,43.323005322724697,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1024 Local South",null,"Local","South","General Recreation  ",null,9550.36,72.247710286662794,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1025 Local South",null,"Local","South","Access / Recreation Corridor",null,43083.37,13.70100987885337,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1026 Local West",null,"Local","West","General Recreation  ",null,5260,111.96374575788175,588929.30268645799,null,1,588929.30268645799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},588929.30268645799,"","","","y","",null,"","","",1,"",1,null,"","","",588929.30268645799,""]
[null,"D1027 Local West",null,"Local","West","Access / Recreation Corridor",null,5288.76,86.625018812831925,458138.93449655297,null,1,458138.93449655297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},458138.93449655297,"","","","y","",null,"","","",1,"",1,null,"","","",458138.93449655297,""]
[null,"D1029 Local North",null,"Local","North","Access / Recreation Corridor",null,7121.69,76.874527692259988,547476.55512069096,null,1,547476.55512069096,null,7121.7042531819197,101.95031613052484,726060,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1273536.555120691,"","y","","","",null,"",1,"","","",1,null,"",1273536.555120691,"","",""]
[null,"D1031 Local West",null,"Local","West","General Recreation  ",null,21537.59,32.036622593954704,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1032 Local South",null,"Local","South","General Recreation  ",null,3178.92,161.1146588969263,512170.61146061699,null,1,512170.61146061699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},512170.61146061699,"","","y","","",null,"","",1,"","",1,null,"","",512170.61146061699,"",""]
[null,"D1033 Local West",null,"Local","West","Access / Recreation Corridor",null,20641.46,28.59708944930712,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1033 Local West",null,"Local","West","General Outdoor Sport ",null,14815.05,72.152859751081508,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D1033 Local West",null,"Local","West","General Recreation  ",null,22636.99,30.480715077991061,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1034 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,612.31726236624502,586.75296628352214,359278.97,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},359278.97,"","","","","y",null,"","","","",1,1,null,"","","","",359278.97]
[null,"D1034 Local East",null,"Local","East","General Recreation  ",null,33463.440000000002,20.619268144976516,689991.64241333294,null,1,689991.64241333294,null,28404.582794792401,395.3075481206717,11228545.98,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11918537.622413334,"y","","","","",null,1,"","","","",1,null,11918537.622413334,"","","",""]
[null,"D1035 Local East",null,"Local","East","General Recreation  ",null,6544.32,97.229390648657628,636300.24580982304,null,1,636300.24580982304,null,6544.3526607639697,94.747338987018452,620060,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1256360.245809823,"y","","","","",null,1,"","","","",1,null,1256360.245809823,"","","",""]
[null,"D1036 Local East",null,"Local","East","General Recreation  ",null,2040.08,230.46427698905487,470165.56219983101,null,1,470165.56219983101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},470165.56219983101,"y","","","","",null,1,"","","","",1,null,470165.56219983101,"","","",""]
[null,"D1039 Local South",null,"Local","South","General Recreation  ",null,855.55570069999999,498.47776117688721,426475.49024705897,null,1,426475.49024705897,null,855.551128064669,1258.7745660930229,1076946,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1503421.4902470589,"","","y","","",null,"","",1,"","",1,null,"","",1503421.4902470589,"",""]
[null,"D1040 Local East",null,"Local","East","General Recreation  ",null,2103.4899999999998,224.62877446488031,472504.380799131,null,1,472504.380799131,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},472504.380799131,"y","","","","",null,1,"","","","",1,null,472504.380799131,"","","",""]
[null,"D1042 Local West",null,"Local","West","General Recreation  ",null,4297.68,128.77529939043416,553435.02868428105,null,1,553435.02868428105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},553435.02868428105,"","","","y","",null,"","","",1,"",1,null,"","","",553435.02868428105,""]
[null,"D1043 Local East",null,"Local","East","Access / Recreation Corridor",null,27223.41,21.683017593471757,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1043 Local East",null,"Local","East","General Recreation  ",null,4932.76,116.94454241875947,576859.36106155999,null,1,576859.36106155999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},576859.36106155999,"y","","","","",null,1,"","","","",1,null,576859.36106155999,"","","",""]
[null,"D1044 Local South",null,"Local","South","General Recreation  ",null,6320.26,99.368697185382871,628036.00207288796,null,1,628036.00207288796,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},628036.00207288796,"","","y","","",null,"","",1,"","",1,null,"","",628036.00207288796,"",""]
[null,"D1047 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1048 Local East",null,"Local","East","General Recreation  ",null,1099.5,396.06470921660849,435473.14778366103,null,1,435473.14778366097,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},435473.14778366103,"y","","","","",null,1,"","","","",1,null,435473.14778366103,"","","",""]
[null,"D1051 Local East",null,"Local","East","Access / Recreation Corridor",null,4599.47,92.302528245403266,424542.70958888502,null,1,424542.70958888502,null,4599.4854167062604,91.314562814891232,420000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},844542.70958888507,"y","","","","",null,1,"","","","",1,null,844542.70958888507,"","","",""]
[null,"D1052 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1053 Local South",null,"Local","South","General Recreation  ",null,4051.35,134.36246604380563,544349.37680657196,null,1,544349.37680657196,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},544349.37680657196,"","","y","","",null,"","",1,"","",1,null,"","",544349.37680657196,"",""]
[null,"D1055 Local East",null,"Local","East","Access / Recreation Corridor",null,5241.3999999999996,86.967335496715776,455830.59227248601,null,1,455830.59227248607,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455830.59227248601,"y","","","","",null,1,"","","","",1,null,455830.59227248601,"","","",""]
[null,"D1055 Local East",null,"Local","East","General Recreation  ",null,1885.52,246.33244994572371,464464.76102166099,null,1,464464.76102166099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},464464.76102166099,"y","","","","",null,1,"","","","",1,null,464464.76102166099,"","","",""]
[null,"D1056 Local South",null,"Local","South","General Recreation  ",null,10182.629999999999,67.761633528207639,689991.64241333294,null,1,689991.64241333294,null,10182.6258030626,202.38129534134379,2060773,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2750764.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2750764.6424133331,"",""]
[null,"D1057 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1059 Local North",null,"Local","North","General Recreation  ",null,3352.66,154.67683839604226,518578.84901687503,null,1,518578.84901687503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},518578.84901687503,"","y","","","",null,"",1,"","","",1,null,"",518578.84901687503,"","",""]
[null,"D1060 Local South",null,"Local","South","General Recreation  ",null,3137.29,162.76312607694825,510635.12780994899,null,1,510635.12780994899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},510635.12780994899,"","","y","","",null,"","",1,"","",1,null,"","",510635.12780994899,"",""]
[null,"D1061 Local South",null,"Local","South","Access / Recreation Corridor",null,33483.769999999997,17.62900885964439,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1061 Local South",null,"Local","South","General Recreation  ",null,9519.94,72.478570496592724,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1063 Local East",null,"Local","East","General Recreation  ",null,1451.56,308.94937303080616,448458.551916597,null,1,448458.551916597,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},448458.551916597,"y","","","","",null,1,"","","","",1,null,448458.551916597,"","","",""]
[null,"D1064 Local East",null,"Local","East","General Recreation  ",null,1598.41,283.95403992032016,453874.97694903897,null,1,453874.97694903897,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},453874.97694903897,"y","","","","",null,{"$f":"IF(U1358=\"y\",1,\"\")","v":1},{"$f":"IF(V1358=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA1358:AE1358)","v":1},null,{"$f":"IF(AA1358=\"\",\"\",(AA1358/$AF1358)*$T1358)","v":453874.97694903897},{"$f":"IF(AB1358=\"\",\"\",(AB1358/$AF1358)*$T1358)","v":""},{"$f":"IF(AC1358=\"\",\"\",(AC1358/$AF1358)*$T1358)","v":""},{"$f":"IF(AD1358=\"\",\"\",(AD1358/$AF1358)*$T1358)","v":""},{"$f":"IF(AE1358=\"\",\"\",(AE1358/$AF1358)*$T1358)","v":""}]
[null,"D1066 Local South",null,"Local","South","Access / Recreation Corridor",null,9443.69,{"$f":"IFERROR(J1359/H1359,0)","v":62.505829605196162},590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,{"$f":"IF(AND(U$10=$E1359,$D1359=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D1359<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1359=\"y\",1,\"\")","v":1},{"$f":"IF(X1359=\"y\",1,\"\")","v":""},{"$f":"IF(Y1359=\"y\",1,\"\")","v":""},1,null,"","",590285.67798429495,"",""]
[null,"D1067 Local South",null,"Local","South","Access / Recreation Corridor",null,17872.34,33.027889911690075,590285.67798429495,null,1,590285.67798429495,null,null,{"$f":"IFERROR(Q1360/O1360,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1068 Local South",null,"Local","South","General Recreation  ",null,8597.9,80.251182546125563,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1069 Local East",null,"Local","East","General Recreation  ",null,21052.63,32.774605472728723,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1072 District South",null,"District","South","   ",null,null,0,null,null,1,{"$f":"IFERROR(J1363/100*100*L1363,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1073 Local South",null,"Local","South","General Recreation  ",null,23784.7,29.009894697571671,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1075 Local North",null,"Local","North","General Recreation  ",null,24707.15,27.926800234480016,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1076 Local North",null,"Local","North","General Recreation  ",null,2811.26,177.36168689641619,498609.815904419,null,1,498609.815904419,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},498609.815904419,"","y","","","",null,"",1,"","","",1,null,"",498609.815904419,"","",""]
[null,"D1077 Local South",null,"Local","South","General Recreation  ",null,15429.54,44.718873175307422,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1078 Local West",null,"Local","West","Access / Recreation Corridor",null,26970.2,21.886588827086744,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1078 Local West",null,"Local","West","General Recreation  ",null,2951.71,170.67739815803756,503790.18291706103,null,1,503790.18291706109,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503790.18291706103,"","","","y","",null,"","","",1,"",1,null,"","","",503790.18291706103,""]
[null,"D1079 Local West",null,"Local","West","Access / Recreation Corridor",null,51784.480000000003,11.398891675349351,590285.67798429495,null,1,590285.67798429495,null,604.23181686423504,347.54872904546988,210000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},800285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",800285.67798429495,""]
[null,"D1079 Local West",null,"Local","West","General Recreation  ",null,3482.5,150.28510440590611,523367.87609356799,null,1,523367.87609356799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},523367.87609356799,"","","","y","",null,"","","",1,"",1,null,"","","",523367.87609356799,""]
[null,"D1080 Local East",null,"Local","East","General Recreation  ",null,2486.87,195.68573904806527,486644.99386646203,null,1,486644.99386646203,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486644.99386646203,"y","","","","",null,1,"","","","",1,null,486644.99386646203,"","","",""]
[null,"D1081 Local East",null,"Local","East","Access / Recreation Corridor",null,11436.67,51.613422262275201,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1082 Local North",null,"Local","North","General Recreation  ",null,3401.02,153.00191190554276,520362.56242898898,null,1,520362.56242898898,null,972.98011899561902,610.08440810975378,593600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1113962.562428989,"","y","","","",null,"",1,"","","",1,null,"",1113962.562428989,"","",""]
[null,"D1083 Local East",null,"Local","East","General Recreation  ",null,5887,103.96731982567351,612055.61181373999,null,1,612055.61181373999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},612055.61181373999,"y","","","","",null,1,"","","","",1,null,612055.61181373999,"","","",""]
[null,"D1084 Local North",null,"Local","North","General Recreation  ",null,12311.23,56.045711306939516,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1085 Local South",null,"Local","South","General Recreation  ",null,14667.7,47.041570417538736,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1086 Local East",null,"Local","East","General Recreation  ",null,1745.3,263.15984492299606,459292.87734410499,null,1,459292.87734410499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},459292.87734410499,"y","","","","",null,1,"","","","",1,null,459292.87734410499,"","","",""]
[null,"D1087 Local South",null,"Local","South","General Recreation  ",null,6790.41,95.042426821324341,645377.04551178904,null,1,645377.04551178904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},645377.04551178904,"","","y","","",null,"","",1,"","",1,null,"","",645377.04551178904,"",""]
[null,"D1089 District West",null,"District","West","Access / Recreation Corridor",null,44905.49,51.440214067164618,2309948.01839092,null,1,2309948.01839092,null,81102.458870225397,28.393713730489761,2302800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4612748.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",4612748.01839092]
[null,"D1089 District West",null,"District","West","General Recreation  ",null,37251.019999999997,219.09649490750428,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D1090 Local West",null,"Local","West","General Recreation  ",null,7571.14,89.045182369207012,674173.54204279801,null,1,674173.54204279801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674173.54204279801,"","","","y","",null,"","","",1,"",1,null,"","","",674173.54204279801,""]
[null,"D1091 Local South",null,"Local","South","General Recreation  ",null,8259.91,83.535007332202525,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1092 Local North",null,"Local","North","General Recreation  ",null,1552.91,291.1931483244515,452196.75196452398,null,1,452196.75196452398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},452196.75196452398,"","y","","","",null,"",1,"","","",1,null,"",452196.75196452398,"","",""]
[null,"D1093 Local North",null,"Local","North","General Recreation  ",null,3337.32,155.21827318047625,518013.04745066701,null,1,518013.04745066701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},518013.04745066701,"","y","","","",null,"",1,"","","",1,null,"",518013.04745066701,"","",""]
[null,"D1095 Local West",null,"Local","West","General Recreation  ",null,2481.17,196.05055465469033,486434.75469257799,null,1,486434.75469257799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486434.75469257799,"","","","y","",null,"","","",1,"",1,null,"","","",486434.75469257799,""]
[null,"D1098 Local North",null,"Local","North","General Recreation  ",null,3302.85,156.45326118644533,516741.65370965097,null,1,516741.65370965091,null,3302.8593830237201,176.06592729588928,581521,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1098262.653709651,"","y","","","",null,"",1,"","","",1,null,"",1098262.653709651,"","",""]
[null,"D1099 Local South",null,"Local","South","General Recreation  ",null,1405.33,317.89928455536995,446753.40156419802,null,1,446753.40156419808,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},446753.40156419802,"","","y","","",null,"","",1,"","",1,null,"","",446753.40156419802,"",""]
[null,"D1100 Local South",null,"Local","South","General Recreation  ",null,15687.22,43.98431604920011,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1101 District South",null,"District","South","Access / Recreation Corridor",null,45848.12,50.38261150928151,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1102 Local South",null,"Local","South","General Recreation  ",null,33533.699999999997,20.576066536449392,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1104 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1105 District East",null,"District","East","Access / Recreation Corridor",null,79466.649999999994,29.068143911828674,2309948.01839092,null,1,2309948.01839092,null,55576.003207638903,39.915128867976826,2218323.33,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4528271.3483909201,"","","","","y",null,"","","","",1,1,null,"","","","",4528271.3483909201]
[null,"D1106 District East",null,"District","East","Visitor Node  ",null,9368.2099999999991,258.07763273587591,2417725.4597725598,null,1,2417725.4597725598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2417725.4597725598,"","","","","y",null,"","","","",1,1,null,"","","","",2417725.4597725598]
[null,"D1106 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,6208.68,201.89764164806689,1253517.8497475199,null,null,449620.76882345602,null,null,0,null,2016,null,1253517.8497475199,"","","","","y",null,"","","","",1,1,null,"","","","",1253517.8497475199]
[null,"D1108 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,164483.74,14.044630041834958,2310113.2761973701,null,null,674821.96391593595,null,139806.39285164699,0.24857926230081254,34752.97,2016,null,2344866.2461973703,"","","","","y",null,"","","","",1,1,null,"","","","",2344866.2461973703]
[null,"D1108 Metropolitan North",null,"Metropolitan","North","Visitor Node  ",null,26027.79,104.3945716704653,2717159.9885788201,null,null,590285.67798429495,null,null,0,null,2016,null,2717159.9885788201,"","","","","y",null,"","","","",1,1,null,"","","","",2717159.9885788201]
[null,"D1109 District West",null,"District","West","   ",null,null,0,null,null,1,{"$f":"IFERROR(J1398/100*100*L1398,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1109 Local West",null,"Local","West","Access / Recreation Corridor",null,5982.27,82.233139529680201,491940.84361421998,null,1,491940.84361422004,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},491940.84361421998,"","","","y","",null,"","","",1,"",1,null,"","","",491940.84361421998,""]
[null,"D1109 Local West",null,"Local","West","General Recreation  ",null,1939.24,240.530400066705,466446.17302535701,null,1,466446.17302535695,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466446.17302535701,"","","","y","",null,"","","",1,"",1,null,"","","",466446.17302535701,""]
[null,"D1110 Local North",null,"Local","North","General Recreation  ",null,3804.37,140.69077147759762,535239.75028622802,null,1,535239.75028622802,null,3804.40316381303,278.29858046349619,1058760,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1593999.750286228,"","y","","","",null,"",1,"","","",1,null,"",1593999.750286228,"","",""]
[null,"D1113 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1113 Local North",null,"Local","North","General Recreation  ",null,640.24664319999999,653.70747553698379,418534.01684729999,null,1,418534.01684729999,null,640.23180365901305,111.86885685882893,71622,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},490156.01684729999,"","y","","","",null,"",1,"","","",1,null,"",490156.01684729999,"","",""]
[null,"D1114 District North",null,"District","North","Visitor Node  ",null,4110.12,570.85603570712783,2346286.80948058,null,1,2346286.80948058,null,2206.4765480105302,104.90662146792748,231474,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2577760.80948058,"","","","","y",null,"","","","",1,1,null,"","","","",2577760.80948058]
[null,"D1114 Local North",null,"Local","North","General Recreation  ",null,2503.34,194.64094946223486,487252.47442679101,null,1,487252.47442679101,null,2503.3403825792102,108.22259804752207,270918,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},758170.47442679107,"","y","","","",null,"",1,"","","",1,null,"",758170.47442679107,"","",""]
[null,"D1115 Local North",null,"Local","North","General Recreation  ",null,3996.82,135.69239763355492,542338.08870974497,null,1,542338.08870974497,null,3996.8264956584999,51.941208912997041,207600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},749938.08870974497,"","y","","","",null,"",1,"","","",1,null,"",749938.08870974497,"","",""]
[null,"D1116 District South",null,"District","South","General Outdoor Sport ",null,50898.58,165.03894501431216,8400247.9459265694,null,1,8400247.9459265694,null,53927.473273156204,81.368522826457735,4387998.84,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12788246.785926569,"","","","","y",null,"","","","",1,1,null,"","","","",12788246.785926569]
[null,"D1116 Local South",null,"Local","South","Access / Recreation Corridor",null,3764.1479392000001,101.9696461044846,383828.833245149,null,1,383828.833245149,null,735.39945491495405,201.25160415996723,148000.32000000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},531829.15324514895,"","","y","","",null,"","",1,"","",1,null,"","",531829.15324514895,"",""]
[null,"D1117 Local West",null,"Local","West","Access / Recreation Corridor",null,11541.88,51.142940143572361,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1118 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1119 Local West",null,"Local","West","General Recreation  ",null,45379.69,15.204855793711523,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1120 Local South",null,"Local","South","General Recreation  ",null,13773.17,50.096792707367506,689991.64241333294,null,1,689991.64241333294,null,12292.3214072137,134.91332882223335,1658398,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2348389.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2348389.6424133331,"",""]
[null,"D1123 Local East",null,"Local","East","General Recreation  ",null,4066.54,133.99834890667276,544909.64576294099,null,1,544909.64576294099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},544909.64576294099,"y","","","","",null,1,"","","","",1,null,544909.64576294099,"","","",""]
[null,"D1124 Local East",null,"Local","East","Access / Recreation Corridor",null,44397.05,13.295605856341691,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1125 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D1127 Local South",null,"Local","South","General Recreation  ",null,35515.620000000003,19.427836045473313,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1128 Local East",null,"Local","East","Access / Recreation Corridor",null,13869.25,42.5607497149662,590285.67798429495,null,1,590285.67798429495,null,18770.507634453199,173.67670941494848,3260000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3850285.6779842949,"y","","","","",null,1,"","","","",1,null,3850285.6779842949,"","","",""]
[null,"D1128 Local East",null,"Local","East","General Recreation  ",null,4901.1899999999996,117.46023539400942,575694.93111076497,null,1,575694.93111076497,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},575694.93111076497,"y","","","","",null,1,"","","","",1,null,575694.93111076497,"","","",""]
[null,"D1129 Local North",null,"Local","North","General Recreation  ",null,2988.98,169.00911081430456,505164.85204174003,null,1,505164.85204174003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},505164.85204174003,"","y","","","",null,"",1,"","","",1,null,"",505164.85204174003,"","",""]
[null,"D1131 Local East",null,"Local","East","General Recreation  ",null,11040,62.499242972222184,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1132 District West",null,"District","West","Access / Recreation Corridor",null,59238.29,38.99417114151877,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1132 Local West",null,"Local","West","General Recreation  ",null,5434.67,109.55068889623823,595371.842423719,null,1,595371.842423719,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},595371.842423719,"","","",{"$f":"IF(AND(X$10=$E1422,$D1422=\"Local\"),\"y\",\"\")","v":"y"},"",null,{"$f":"IF(U1422=\"y\",1,\"\")","v":""},{"$f":"IF(V1422=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA1422:AE1422)","v":1},null,{"$f":"IF(AA1422=\"\",\"\",(AA1422/$AF1422)*$T1422)","v":""},{"$f":"IF(AB1422=\"\",\"\",(AB1422/$AF1422)*$T1422)","v":""},{"$f":"IF(AC1422=\"\",\"\",(AC1422/$AF1422)*$T1422)","v":""},{"$f":"IF(AD1422=\"\",\"\",(AD1422/$AF1422)*$T1422)","v":595371.842423719},{"$f":"IF(AE1422=\"\",\"\",(AE1422/$AF1422)*$T1422)","v":""}]
[null,"D1133 Local East",null,"Local","East","Access / Recreation Corridor",null,6075.5,{"$f":"IFERROR(J1423/H1423,0)","v":81.719184423423755},496484.90496451099,null,1,496484.90496451093,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},496484.90496451099,{"$f":"IF(AND(U$10=$E1423,$D1423=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D1423<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W1423=\"y\",1,\"\")","v":""},{"$f":"IF(X1423=\"y\",1,\"\")","v":""},{"$f":"IF(Y1423=\"y\",1,\"\")","v":""},1,null,496484.90496451099,"","","",""]
[null,"D1134 Local South",null,"Local","South","General Recreation  ",null,2717.07,182.23148677293702,495135.70576614398,null,1,495135.70576614403,null,null,{"$f":"IFERROR(Q1424/O1424,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},495135.70576614398,"","","y","","",null,"","",1,"","",1,null,"","",495135.70576614398,"",""]
[null,"D1135 Local North",null,"Local","North","General Recreation  ",null,11599.52,59.484499566648701,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1136 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1137 District West",null,"District","West","General Recreation  ",null,12409.06,580.35070302051975,7201606.6948238099,null,1,7201606.6948238108,null,5162.4124166027104,265.50745841069505,1370659,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8572265.694823809,"","","","","y",null,"","","","",1,1,null,"","","","",8572265.694823809]
[null,"D1137 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,null,660904.49944544595,null,776.61538874208895,312.71204964578919,242856.99,2016,null,242856.99,"","","","","y",null,"","","","",1,1,null,"","","","",242856.99]
[null,"D1139 Local West",null,"Local","West","Access / Recreation Corridor",null,543.94179689999999,417.09409208371682,226874.90992439099,null,1,{"$f":"IFERROR(J1429/100*100*L1429,0)","v":226874.90992439099},null,513.35200180915501,513.65382636226332,263685.21999999997,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},490560.12992439093,"","","","y","",null,"","","",1,"",1,null,"","","",490560.12992439093,""]
[null,"D1140 Local West",null,"Local","West","Access / Recreation Corridor",null,1318.04,200.75620996899031,264604.71498752799,null,1,264604.71498752799,null,1318.042378093,378.01515966495316,498240,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},762844.71498752804,"","","","y","",null,"","","",1,"",1,null,"","","",762844.71498752804,""]
[null,"D1141 Local West",null,"Local","West","Access / Recreation Corridor",null,6432.26,79.890039669765514,513873.50656624598,null,1,513873.50656624592,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},513873.50656624598,"","","","y","",null,"","","",1,"",1,null,"","","",513873.50656624598,""]
[null,"D1142 District North",null,"District","North","Access / Recreation Corridor",null,14693.67,110.80603981504962,1628147.3830492001,null,1,1628147.3830492001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1628147.3830492001,"","","","","y",null,"","","","",1,1,null,"","","","",1628147.3830492001]
[null,"D1143 Local East",null,"Local","East","Access / Recreation Corridor",null,2110.5500000000002,143.67435842949749,303231.91718337598,null,1,303231.91718337598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},303231.91718337598,"y","","","","",null,1,"","","","",1,null,303231.91718337598,"","","",""]
[null,"D1144 District East",null,"District","East","Access / Recreation Corridor",null,190641.62,12.116703678823754,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1144 Local East",null,"Local","East","General Recreation  ",null,4161.6099999999997,131.77981931967173,548416.21387893904,null,1,548416.21387893904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},548416.21387893904,"y","","","","",null,1,"","","","",1,null,548416.21387893904,"","","",""]
[null,"D1145 Local South",null,"Local","South","Access / Recreation Corridor",null,5256.35,86.858611064260359,456559.26026762498,null,1,456559.26026762498,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},456559.26026762498,"","","y","","",null,"","",1,"","",1,null,"","",456559.26026762498,"",""]
[null,"D1145 Local South",null,"Local","South","General Recreation  ",null,6696.39,95.85899352705934,641909.20566466497,null,1,641909.20566466497,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},641909.20566466497,"","","y","","",null,"","",1,"","",1,null,"","",641909.20566466497,"",""]
[null,"D1146 Local East",null,"Local","East","General Recreation  ",null,4201.91,130.86968586246897,549902.64172236703,null,1,549902.64172236703,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},549902.64172236703,"y","","","","",null,1,"","","","",1,null,549902.64172236703,"","","",""]
[null,"D1147 Local South",null,"Local","South","Access / Recreation Corridor",null,6510.84,79.514090658292019,517703.52202163398,null,1,517703.52202163392,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},517703.52202163398,"","","y","","",null,"","",1,"","",1,null,"","",517703.52202163398,"",""]
[null,"D1148 Local South",null,"Local","South","Access / Recreation Corridor",null,6866.63,77.919568332539967,535044.84549926897,null,1,535044.84549926897,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},535044.84549926897,"","","y","","",null,"","",1,"","",1,null,"","",535044.84549926897,"",""]
[null,"D1148 Local South",null,"Local","South","General Recreation  ",null,9755.42,70.729055480269736,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1149 Local East",null,"Local","East","General Recreation  ",null,1402.37,318.49242691304079,446644.22473004099,null,1,446644.22473004099,null,1402.36468997773,465.42386917226571,652694,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1099338.2247300409,"y","","","","",null,1,"","","","",1,null,1099338.2247300409,"","","",""]
[null,"D1150 Local East",null,"Local","East","General Recreation  ",null,1631.9,278.88364746968199,455110.22430577403,null,1,455110.22430577403,null,1631.8527427167301,368.93034784359025,602040,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1057150.2243057741,"y","","","","",null,1,"","","","",1,null,1057150.2243057741,"","","",""]
[null,"D1151 Local South",null,"Local","South","General Recreation  ",null,6228.57,100.28852563246411,624654.10209859698,null,1,624654.10209859698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},624654.10209859698,"","","y","","",null,"","",1,"","",1,null,"","",624654.10209859698,"",""]
[null,"D1152 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1153 Local East",null,"Local","East","General Recreation  ",null,6273.9,99.830417569926368,626326.05679196096,null,1,626326.05679196096,null,6273.8570759166796,15.479560472105623,97116.55,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},723442.60679196101,"y","","","","",null,1,"","","","",1,null,723442.60679196101,"","","",""]
[null,"D1154 Local West",null,"Local","West","General Recreation  ",null,1351,329.20021486342711,444749.49028049002,null,1,444749.49028049002,null,1351.0036396815799,347.8895142804908,470000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},914749.49028049002,"","","","y","",null,"","","",1,"",1,null,"","","",914749.49028049002,""]
[null,"D1155 Local West",null,"Local","West","Access / Recreation Corridor",null,12771.02,46.220715180486359,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1155 Local West",null,"Local","West","General Recreation  ",null,2816.79,177.08589734667902,498813.78478715202,null,1,498813.78478715208,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},498813.78478715202,"","","","y","",null,"","","",1,"",1,null,"","","",498813.78478715202,""]
[null,"D1156 Local South",null,"Local","South","General Recreation  ",null,13223.86,52.17777883411749,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1157 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,1484.21116676106,237.81971723759753,352974.68,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},352974.68,"","","","","y",null,"","","","",1,1,null,"","","","",352974.68]
[null,"D1157 Local East",null,"Local","East","General Recreation  ",null,4921.3,117.13097548815456,576436.66966985504,null,1,576436.66966985504,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},576436.66966985504,"y","","","","",null,1,"","","","",1,null,576436.66966985504,"","","",""]
[null,"D1158 District North",null,"District","North","General Recreation  ",null,28563.18,282.99225495217269,8083158.7168047996,null,1,8083158.7168047987,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8083158.7168047996,"","","","","y",null,"","","","",1,1,null,"","","","",8083158.7168047996]
[null,"D1159 Local West",null,"Local","West","Access / Recreation Corridor",null,6717.04,78.569396477883714,527753.77891780401,null,1,527753.77891780401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},527753.77891780401,"","","","y","",null,"","","",1,"",1,null,"","","",527753.77891780401,""]
[null,"D1159 Local West",null,"Local","West","General Recreation  ",null,3237.11,158.88150085647908,514316.89523751702,null,1,514316.89523751702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},514316.89523751702,"","","","y","",null,"","","",1,"",1,null,"","","",514316.89523751702,""]
[null,"D1160 Local South",null,"Local","South","General Recreation  ",null,8889.4699999999993,77.618985430327456,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1162 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1163 Local West",null,"Local","West","Access / Recreation Corridor",null,1793.26,160.47148576864313,287767.096569477,null,1,287767.096569477,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},287767.096569477,"","","","y","",null,"","","",1,"",1,null,"","","",287767.096569477,""]
[null,"D1164 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1165 Local South",null,"Local","South","Access / Recreation Corridor",null,18686.810000000001,31.588359810170644,590285.67798429495,null,1,590285.67798429495,null,24525.630167941101,298.34201812129243,7317026,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7907311.6779842954,"","","y","","",null,"","",1,"","",1,null,"","",7907311.6779842954,"",""]
[null,"D1165 Local South",null,"Local","South","General Recreation  ",null,11918.86,57.890741431087612,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1166 Local South",null,"Local","South","Access / Recreation Corridor",null,898.45731009999997,271.74815291155477,244154.114489559,null,1,244154.11448955903,null,898.47260631435199,298.68022476592824,268356,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},512510.11448955897,"","","y","","",null,"","",1,"","",1,null,"","",512510.11448955897,"",""]
[null,"D1167 Local South",null,"Local","South","Access / Recreation Corridor",null,807.91266970000004,296.74115465033537,239740.93846341301,null,1,239740.93846341301,null,807.92288106726005,299.605328271237,242058,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},481798.93846341304,"","","y","","",null,"","",1,"","",1,null,"","",481798.93846341304,"",""]
[null,"D1168 Local South",null,"Local","South","Access / Recreation Corridor",null,809.3592357,296.29790332370209,239811.44457358401,null,1,239811.44457358401,null,809.35383686823502,299.07561930716798,242058,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},481869.44457358401,"","","y","","",null,"","",1,"","",1,null,"","",481869.44457358401,"",""]
[null,"D1169 Local South",null,"Local","South","General Recreation  ",null,809.35653950000005,524.82615092897754,424771.47735498199,null,1,424771.47735498199,null,809.34543687780103,299.0787233369515,242058,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},666829.47735498194,"","","y","","",null,"","",1,"","",1,null,"","",666829.47735498194,"",""]
[null,"D1173 Local East",null,"Local","East","General Recreation  ",null,1483.07,303.16894605342702,449620.76882345602,null,1,449620.76882345602,null,474.227934386843,421.7381252721683,200000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},649620.76882345602,"y","","","","",null,1,"","","","",1,null,649620.76882345602,"","","",""]
[null,"D1174 Local North",null,"Local","North","General Recreation  ",null,7588.72,88.924346123712027,674821.96391593595,null,1,674821.96391593595,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674821.96391593595,"","y","","","",null,"",1,"","","",1,null,"",674821.96391593595,"","",""]
[null,"D1176 Local West",null,"Local","West","Access / Recreation Corridor",null,30773.5,19.181623084286642,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1177 Local West",null,"Local","West","General Recreation  ",null,5972.89,103.00266440660835,615223.58420758694,null,1,615223.58420758694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},615223.58420758694,"","","","y","",null,"","","",1,"",1,null,"","","",615223.58420758694,""]
[null,"D1178 Local North",null,"Local","North","General Recreation  ",null,5064.46,114.86258998990158,581716.99250025698,null,1,581716.99250025698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},581716.99250025698,"","y","","","",null,"",1,"","","",1,null,"",581716.99250025698,"","",""]
[null,"D1180 Local South",null,"Local","South","General Recreation  ",null,8153.65,84.623652280062672,689991.64241333294,null,1,689991.64241333294,null,7099.3714105140698,315.81387567348719,2242080,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2932071.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2932071.6424133331,"",""]
[null,"D1181 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1182 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1183 Local West",null,"Local","West","Access / Recreation Corridor",null,3159.67,112.15297056924805,354366.37651853601,null,1,354366.37651853601,null,3159.6306206795798,37.871831984671381,119661,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},474027.37651853601,"","","","y","",null,"","","",1,"",1,null,"","","",474027.37651853601,""]
[null,"D1184 Local South",null,"Local","South","General Recreation  ",null,2797.89,178.03297340046643,498116.67594743101,null,1,498116.67594743101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},498116.67594743101,"","","y","","",null,"","",1,"","",1,null,"","",498116.67594743101,"",""]
[null,"D1185 Local South",null,"Local","South","General Recreation  ",null,7279.41,91.135593899386492,663413.353587133,null,1,663413.353587133,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663413.353587133,"","","y","","",null,"","",1,"","",1,null,"","",663413.353587133,"",""]
[null,"D1186 District West",null,"District","West","Access / Recreation Corridor",null,26395.48,81.43020493892098,2149389.34586119,null,1,2149389.34586119,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2149389.34586119,"","","","","y",null,"","","","",1,1,null,"","","","",2149389.34586119]
[null,"D1186 Local West",null,"Local","West","General Recreation  ",null,2454.4899999999998,197.78067452812479,485450.68782253697,null,1,485450.68782253691,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},485450.68782253697,"","","","y","",null,"","","",1,"",1,null,"","","",485450.68782253697,""]
[null,"D1187 Local South",null,"Local","South","Access / Recreation Corridor",null,50292.85,11.736970125659909,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1187 Local South",null,"Local","South","General Recreation  ",null,3707.97,143.38954370261655,531684.12636299105,null,1,531684.12636299105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},531684.12636299105,"","","y","","",null,"","",1,"","",1,null,"","",531684.12636299105,"",""]
[null,"D1188 Local South",null,"Local","South","General Recreation  ",null,4020.3,135.11532138643534,543204.12656988599,null,1,543204.12656988599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},543204.12656988599,"","","y","","",null,"","",1,"","",1,null,"","",543204.12656988599,"",""]
[null,"D1189 Local West",null,"Local","West","Access / Recreation Corridor",null,15714.4,37.563360865467018,590285.67798429495,null,1,590285.67798429495,null,13009.9173448522,6.3761358201728369,82953,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},673238.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",673238.67798429495,""]
[null,"D1190 Local West",null,"Local","West","General Recreation  ",null,7631.78,88.630724651444751,676410.19178040302,null,1,676410.19178040302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},676410.19178040302,"","","","y","",null,"","","",1,"",1,null,"","","",676410.19178040302,""]
[null,"D1191 Local West",null,"Local","West","General Recreation  ",null,1270.07,347.82686218238916,441764.46285198699,null,1,441764.46285198699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},441764.46285198699,"","","","y","",null,"","","",1,"",1,null,"","","",441764.46285198699,""]
[null,"D1192 Local East",null,"Local","East","General Recreation  ",null,3768.04,141.69163601851545,533899.75218320696,null,1,533899.75218320696,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},533899.75218320696,"y","","","","",null,1,"","","","",1,null,533899.75218320696,"","","",""]
[null,"D1193 Local East",null,"Local","East","General Recreation  ",null,2028.84,231.53673296196695,469750.985302557,null,1,469750.985302557,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469750.985302557,"y","","","","",null,{"$f":"IF(U1486=\"y\",1,\"\")","v":1},{"$f":"IF(V1486=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA1486:AE1486)","v":1},null,{"$f":"IF(AA1486=\"\",\"\",(AA1486/$AF1486)*$T1486)","v":469750.985302557},{"$f":"IF(AB1486=\"\",\"\",(AB1486/$AF1486)*$T1486)","v":""},{"$f":"IF(AC1486=\"\",\"\",(AC1486/$AF1486)*$T1486)","v":""},{"$f":"IF(AD1486=\"\",\"\",(AD1486/$AF1486)*$T1486)","v":""},{"$f":"IF(AE1486=\"\",\"\",(AE1486/$AF1486)*$T1486)","v":""}]
[null,"D1194 Local South",null,"Local","South","General Recreation  ",null,3617.43,{"$f":"IFERROR(J1487/H1487,0)","v":146.0552500156553},528344.64306413196,null,1,528344.64306413196,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},528344.64306413196,{"$f":"IF(AND(U$10=$E1487,$D1487=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D1487<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1487=\"y\",1,\"\")","v":1},{"$f":"IF(X1487=\"y\",1,\"\")","v":""},{"$f":"IF(Y1487=\"y\",1,\"\")","v":""},1,null,"","",528344.64306413196,"",""]
[null,"D1195 District South",null,"District","South","Access / Recreation Corridor",null,80782.19,28.594768455657366,2309948.01839092,null,1,2309948.01839092,null,null,{"$f":"IFERROR(Q1488/O1488,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1195 Local South",null,"Local","South","General Recreation  ",null,9057.18,76.181730120559919,689991.64241333294,null,1,689991.64241333294,null,168.517891571332,2.9670440054630924E-4,0.05,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.69241333299,"","","y","","",null,"","",1,"","",1,null,"","",689991.69241333299,"",""]
[null,"D1196 Local North",null,"Local","North","General Recreation  ",null,2199.52,216.43192952012166,476046.35761809797,null,1,476046.35761809797,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},476046.35761809797,"","y","","","",null,"",1,"","","",1,null,"",476046.35761809797,"","",""]
[null,"D1197 Local South",null,"Local","South","General Recreation  ",null,2428.62,199.49456771566815,484496.49704562599,null,1,484496.49704562599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},484496.49704562599,"","","y","","",null,"","",1,"","",1,null,"","",484496.49704562599,"",""]
[null,"D1198 Local West",null,"Local","West","General Recreation  ",null,25780.81,26.763768958901327,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1200 Local South",null,"Local","South","Access / Recreation Corridor",null,52270.32,11.292941730303065,590285.67798429495,null,1,{"$f":"IFERROR(J1493/100*100*L1493,0)","v":590285.67798429495},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1200 Local South",null,"Local","South","General Recreation  ",null,3060.21,165.93374442733767,507792.10403398302,null,1,507792.10403398302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},507792.10403398302,"","","y","","",null,"","",1,"","",1,null,"","",507792.10403398302,"",""]
[null,"D1201 Local West",null,"Local","West","General Recreation  ",null,6454.91,98.065262181050713,633002.44150508603,null,1,633002.44150508603,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},633002.44150508603,"","","","y","",null,"","","",1,"",1,null,"","","",633002.44150508603,""]
[null,"D1202 Local South",null,"Local","South","General Recreation  ",null,7505.99,89.497927011542117,671770.54516936501,null,1,671770.54516936501,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},671770.54516936501,"","","y","","",null,"","",1,"","",1,null,"","",671770.54516936501,"",""]
[null,"D1203 Local South",null,"Local","South","General Recreation  ",null,3920.04,137.62771047067301,539506.13015345705,null,1,539506.13015345705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},539506.13015345705,"","","y","","",null,"","",1,"","",1,null,"","",539506.13015345705,"",""]
[null,"D1204 Local South",null,"Local","South","General Recreation  ",null,999.94373819999998,431.82540336764123,431801.10809316201,null,1,431801.10809316201,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},431801.10809316201,"","","y","","",null,"","",1,"","",1,null,"","",431801.10809316201,"",""]
[null,"D1205 Local South",null,"Local","South","General Recreation  ",null,7211.39,91.647310635736787,660904.49944544595,null,1,660904.49944544595,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},660904.49944544595,"","","y","","",null,"","",1,"","",1,null,"","",660904.49944544595,"",""]
[null,"D1206 Local West",null,"Local","West","General Recreation  ",null,2022.16,232.17974826145851,469504.59974439099,null,1,469504.59974439099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469504.59974439099,"","","","y","",null,"","","",1,"",1,null,"","","",469504.59974439099,""]
[null,"D1207 Local South",null,"Local","South","General Recreation  ",null,1559.47,290.12338258178676,452438.71143481898,null,1,452438.71143481904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1501,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},452438.71143481898,"","","y","","",null,"","",1,"","",1,null,"","",452438.71143481898,"",""]
[null,"D1208 Local South",null,"Local","South","Access / Recreation Corridor",null,54358.36,10.859151710689854,590285.67798429495,null,1,590285.67798429495,null,638.414212137253,21.426230400176593,13678.81,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},603964.487984295,"","","y","","",null,"","",1,"","",1,null,"","",603964.487984295,"",""]
[null,"D1209 Local West",null,"Local","West","Access / Recreation Corridor",null,17955.150000000001,32.875563723182204,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1503,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1210 Local South",null,"Local","South","General Recreation  ",null,2737.36,181.15413517295534,495884.08345704101,null,1,495884.08345704101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1504,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},495884.08345704101,"","","y","","",null,"","",1,"","",1,null,"","",495884.08345704101,"",""]
[null,"D1211 Local West",null,"Local","West","Access / Recreation Corridor",null,17635.849999999999,33.470781277017835,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1211 Local West",null,"Local","West","General Recreation  ",null,964.13194620000002,446.49513513651891,430480.22360800399,null,1,430480.22360800399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1506,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430480.22360800399,"","","","y","",null,"","","",1,"",1,null,"","","",430480.22360800399,""]
[null,"D1212 Local South",null,"Local","South","General Recreation  ",null,1148.1300000000001,380.85131465381613,437266.81989348598,null,1,437266.81989348598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1507,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},437266.81989348598,"","","y","","",null,"","",1,"","",1,null,"","",437266.81989348598,"",""]
[null,"D1213 Local South",null,"Local","South","General Recreation  ",null,24936.46,27.669991747558914,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1508,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1214 Local South",null,"Local","South","Access / Recreation Corridor",null,20386.53,28.954691062397327,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1214 Local South",null,"Local","South","General Recreation  ",null,20115.57,34.301371644618222,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1510,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1215 Local South",null,"Local","South","Access / Recreation Corridor",null,22516.04,26.216229762617889,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1511,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1215 Local South",null,"Local","South","General Recreation  ",null,4205.95,130.77940853965598,550051.65334736602,null,1,550051.65334736602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1512,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},550051.65334736602,"","","y","","",null,"","",1,"","",1,null,"","",550051.65334736602,"",""]
[null,"D1216 Local South",null,"Local","South","Access / Recreation Corridor",null,1344,197.81995093851341,265870.01406136202,null,1,265870.01406136202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},265870.01406136202,"","","y","","",null,"","",1,"","",1,null,"","",265870.01406136202,"",""]
[null,"D1220 Local South",null,"Local","South","General Outdoor Sport ",null,891.37576349999995,877.79261919839723,782443.06613263604,null,1,782443.06613263604,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1514,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},782443.06613263604,"","","y","","",null,"","",1,"","",1,null,"","",782443.06613263604,"",""]
[null,"D1220 Local South",null,"Local","South","General Recreation  ",null,11950.93,57.735393179721825,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1515,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1221 Local South",null,"Local","South","General Recreation  ",null,3133.47,162.91658470621419,510494.230679381,null,1,510494.23067938094,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1516,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},510494.230679381,"","","y","","",null,"","",1,"","",1,null,"","",510494.230679381,"",""]
[null,"D1223 Local South",null,"Local","South","Access / Recreation Corridor",null,6617.3915521999998,79.01857947386371,522896.88027719001,null,1,522896.88027719001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},522896.88027719001,"","","y","","",null,"","",1,"","",1,null,"","",522896.88027719001,"",""]
[null,"D1224 District South",null,"District","South","Access / Recreation Corridor",null,104225.05,22.163079014027051,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1224 Local South",null,"Local","South","General Recreation  ",null,1952.61,239.13598362312291,466939.31298234599,null,1,466939.31298234605,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466939.31298234599,"","","y","","",null,"","",1,"","",1,null,"","",466939.31298234599,"",""]
[null,"D1226 Local South",null,"Local","South","General Recreation  ",null,1877.5,247.22713758487296,464168.950815599,null,1,464168.95081559895,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1520,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},464168.950815599,"","","y","","",null,"","",1,"","",1,null,"","",464168.950815599,"",""]
[null,"D1227 Local East",null,"Local","East","General Recreation  ",null,6533.82,97.326366983034291,635912.96312108904,null,1,635912.96312108904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1521,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},635912.96312108904,"y","","","","",null,1,"","","","",1,null,635912.96312108904,"","","",""]
[null,"D1228 Local South",null,"Local","South","Access / Recreation Corridor",null,775.99959839999997,306.94021645947026,238185.48470535799,null,1,238185.48470535799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1522,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},238185.48470535799,"","","y","","",null,"","",1,"","",1,null,"","",238185.48470535799,"",""]
[null,"D1230 Local West",null,"Local","West","Access / Recreation Corridor",null,48494.11,12.172316967654318,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1523,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1230 Local West",null,"Local","West","General Recreation  ",null,13351.95,51.677218864160885,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1524,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1234 Local South",null,"Local","South","General Recreation  ",null,7019.54,93.144036711990381,653828.29146128497,null,1,653828.29146128497,null,811.223603462048,281.50068492266632,228360,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1525,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},882188.29146128497,"","","y","","",null,"","",1,"","",1,null,"","",882188.29146128497,"",""]
[null,"D1235 Local South",null,"Local","South","General Recreation  ",null,3785.62,141.20492126952652,534548.17405634501,null,1,534548.17405634501,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1526,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},534548.17405634501,"","","y","","",null,"","",1,"","",1,null,"","",534548.17405634501,"",""]
[null,"D1237 Local East",null,"Local","East","Access / Recreation Corridor",null,41410.79,14.254393069639457,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1527,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1237 Local East",null,"Local","East","General Recreation  ",null,3222.27,159.4433538170625,513769.53570410598,null,1,513769.53570410598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1528,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},513769.53570410598,"y","","","","",null,1,"","","","",1,null,513769.53570410598,"","","",""]
[null,"D1238 Local East",null,"Local","East","General Recreation  ",null,2015.86,232.79008965461392,469272.23013114999,null,1,469272.23013114999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469272.23013114999,"y","","","","",null,1,"","","","",1,null,469272.23013114999,"","","",""]
[null,"D1239 District North",null,"District","North","Access / Recreation Corridor",null,20501.64,92.034387518118066,1886855.88051695,null,1,1886855.88051695,null,5781.7036988306099,59.245512714406502,342540,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1530,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2229395.88051695,"","","","","y",null,"","","","",1,1,null,"","","","",2229395.88051695]
[null,"D1240 Local West",null,"Local","West","Access / Recreation Corridor",null,23860.97,24.738544911807647,590285.67798429495,null,1,590285.67798429495,null,23860.780340155001,1.2572933312458932E-4,3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1531,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590288.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590288.67798429495,""]
[null,"D1241 Local West",null,"Local","West","Access / Recreation Corridor",null,4025.98,98.507845387374999,396590.615372664,null,1,396590.615372664,null,4025.9740445985399,363.23979831962038,1462394,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1532,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1858984.6153726641,"","","","y","",null,"","","",1,"",1,null,"","","",1858984.6153726641,""]
[null,"D1242 Local South",null,"Local","South","Access / Recreation Corridor",null,22413.98,26.335602957810035,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1242 Local South",null,"Local","South","General Recreation  ",null,20261.59,34.054170596351668,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1534,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1244 District North",null,"District","North","Access / Recreation Corridor",null,19224.34,95.189754612617122,1829960.2071895199,null,1,1829960.2071895199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1829960.2071895199,"","","","","y",null,"","","","",1,1,null,"","","","",1829960.2071895199]
[null,"D1244 Local North",null,"Local","North","General Recreation  ",null,684.84499410000001,613.53881384422459,420178.98534726899,null,1,420178.98534726899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},420178.98534726899,"","y","","","",null,"",1,"","","",1,null,"",420178.98534726899,"","",""]
[null,"D1245 Local North",null,"Local","North","General Recreation  ",null,6353.17,99.045021095229316,629249.85667157802,null,1,629249.85667157802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1537,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},629249.85667157802,"","y","","","",null,"",1,"","","",1,null,"",629249.85667157802,"","",""]
[null,"D1246 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,2171.29,494.73514492478205,1074213.47282373,null,null,646654.34070330102,null,null,0,null,2016,null,1074213.47282373,"","","","","y",null,"","","","",1,1,null,"","","","",1074213.47282373]
[null,"D1246 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,1794.06,5448.2959421802616,9774569.8180279192,null,null,2079105.17137347,null,null,0,null,2016,null,9774569.8180279192,"","","","","y",null,"","","","",1,1,null,"","","","",9774569.8180279192]
[null,"D1247 District South",null,"District","South","Visitor Node  ",null,5469.06,432.38690874247129,2364749.9471271001,null,1,{"$f":"IFERROR(J1540/100*100*L1540,0)","v":2364749.9471271001},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1540,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2364749.9471271001,"","","","","y",null,"","","","",1,1,null,"","","","",2364749.9471271001]
[null,"D1247 Metropolitan South",null,"Metropolitan","South","Visitor Node  ",null,136914.07999999999,20.256786565032026,2773439.2963077198,null,null,533194.16000839905,null,136913.954448223,17.280883964933995,2365994.16,2016,null,5139433.4563077204,"","","","","y",null,"","","","",1,1,null,"","","","",5139433.4563077204]
[null,"D1248 District East",null,"District","East","General Recreation  ",null,59605.84,136.92564208019451,8161567.9137293398,null,1,{"$f":"IFERROR(J1542/100*100*L1542,0)","v":8161567.9137293398},null,4150.3880271129001,50.241381923282944,208521.23,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1542,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8370089.1437293403,"","","","","y",null,"","","","",1,1,null,"","","","",8370089.1437293403]
[null,"D1248 Local East",null,"Local","East","General Outdoor Sport ",null,7949.37,126.35556626658213,1004447.14781258,null,1,1004447.1478125801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1543,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1004447.14781258,"y","","","","",null,1,"","","","",1,null,1004447.14781258,"","","",""]
[null,"D1248;D1593 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,2422.8619326017501,216.43386812260209,524389.38,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},524389.38,"","","","","y",null,"","","","",1,1,null,"","","","",524389.38]
[null,"D1249 Local South",null,"Local","South","General Recreation  ",null,10152.58,67.962197038913558,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1545,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1251 Local East",null,"Local","East","General Recreation  ",null,6171.03,100.87972234202914,622531.79296433204,null,1,622531.79296433204,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},622531.79296433204,"y","","","","",null,1,"","","","",1,null,622531.79296433204,"","","",""]
[null,"D1252 District North",null,"District","North","Visitor Node  ",null,40489.82,66.634965191441211,2698037.74630772,null,1,2698037.74630772,null,9126.3692448784495,1.0957259926352219E-4,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2698038.74630772,"","","","","y",null,"","","","",1,1,null,"","","","",2698038.74630772]
[null,"D1252 Metropolitan North",null,"Metropolitan","North","   ",null,null,0,null,null,null,556739.84096148098,null,17282.184310044398,2.8931528042401459E-5,0.5,2016,null,0.5,"","","","","y",null,"","","","",1,1,null,"","","","",0.5]
[null,"D1253 Local South",null,"Local","South","Access / Recreation Corridor",null,8452.8700000000008,69.832574969719744,590285.67798429495,null,1,{"$f":"IFERROR(J1549/100*100*L1549,0)","v":590285.67798429495},null,8452.9062952920794,10.810128115449857,91377,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},681662.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",681662.67798429495,"",""]
[null,"D1254 Local South",null,"Local","South","Access / Recreation Corridor",null,13553.81,43.551272888161705,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1550,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y",{"$f":"IF(AND(X$10=$E1550,$D1550=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U1550=\"y\",1,\"\")","v":""},{"$f":"IF(V1550=\"y\",1,\"\")","v":""},1,"","",{"$f":"SUM(AA1550:AE1550)","v":1},null,{"$f":"IF(AA1550=\"\",\"\",(AA1550/$AF1550)*$T1550)","v":""},{"$f":"IF(AB1550=\"\",\"\",(AB1550/$AF1550)*$T1550)","v":""},{"$f":"IF(AC1550=\"\",\"\",(AC1550/$AF1550)*$T1550)","v":590285.67798429495},{"$f":"IF(AD1550=\"\",\"\",(AD1550/$AF1550)*$T1550)","v":""},{"$f":"IF(AE1550=\"\",\"\",(AE1550/$AF1550)*$T1550)","v":""}]
[null,"D1254 Local South",null,"Local","South","General Recreation  ",null,7292.61,{"$f":"IFERROR(J1551/H1551,0)","v":91.037395836740345},663900.22325297096,null,1,663900.22325297096,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1551,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663900.22325297096,{"$f":"IF(AND(U$10=$E1551,$D1551=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D1551<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1551=\"y\",1,\"\")","v":1},{"$f":"IF(X1551=\"y\",1,\"\")","v":""},{"$f":"IF(Y1551=\"y\",1,\"\")","v":""},1,null,"","",663900.22325297096,"",""]
[null,"D1255 Local South",null,"Local","South","General Recreation  ",null,1858.15,249.4175627082636,463455.24414636003,null,1,463455.24414636003,null,null,{"$f":"IFERROR(Q1552/O1552,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},463455.24414636003,"","","y","","",null,"","",1,"","",1,null,"","",463455.24414636003,"",""]
[null,"D1256 Local East",null,"Local","East","General Recreation  ",null,5463.03,109.17345768263345,596417.87452395703,null,1,596417.87452395703,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1553,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},596417.87452395703,"y","","","","",null,1,"","","","",1,null,596417.87452395703,"","","",""]
[null,"D1257 Local West",null,"Local","West","General Recreation  ",null,1912.63,243.36368667222985,465464.68803990702,null,1,465464.68803990702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1554,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},465464.68803990702,"","","","y","",null,"","","",1,"",1,null,"","","",465464.68803990702,""]
[null,"D1258 District West",null,"District","West","Access / Recreation Corridor",null,52850.25,43.70741895054271,2309948.01839092,null,1,2309948.01839092,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1555,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1258 Local West",null,"Local","West","General Recreation  ",null,27339.71,25.237708900838122,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1556,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1260 Local North",null,"Local","North","General Recreation  ",null,51234.67,13.467279918331336,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1261 District South",null,"District","South","Access / Recreation Corridor",null,14058.21,113.80123364224606,1599841.6408017599,null,1,1599841.6408017599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1558,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1599841.6408017599,"","","","","y",null,"","","","",1,1,null,"","","","",1599841.6408017599]
[null,"D1261 Local South",null,"Local","South","General Recreation  ",null,8788.18,78.513599222288676,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1559,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1262 District North",null,"District","North","Access / Recreation Corridor",null,35465.64,65.131998700458254,2309948.01839092,null,1,2309948.01839092,null,23799.008522017601,19.563378010863829,465589,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2775537.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2775537.01839092]
[null,"D1263 Metropolitan South",null,"Metropolitan","South","Access / Recreation Corridor",null,14906.62,110.00493332133442,1639801.7391464701,null,null,1141261.5338211099,null,6653.9395839890403,703.55583198630234,4681418,2016,null,6321219.7391464701,"","","","","y",null,"","","","",1,1,null,"","","","",6321219.7391464701]
[null,"D1264 District North",null,"District","North","Access / Recreation Corridor",null,44493.81,51.916165830503616,2309948.01839092,null,1,{"$f":"IFERROR(J1562/100*100*L1562,0)","v":2309948.01839092},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1562,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1264 District North",null,"District","North","General Recreation  ",null,29070.05,279.00947172045488,8110819.29338721,null,1,8110819.2933872091,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1563,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8110819.29338721,"","","","","y",null,"","","","",1,1,null,"","","","",8110819.29338721]
[null,"D1264 Metropolitan North",null,"Metropolitan","North","   ",null,null,0,null,null,null,527533.47260756802,null,73545.206163522496,5.7600899106611488E-2,4236.2700000000004,2016,null,4236.2700000000004,"","","","","y",null,"","","","",1,1,null,"","","","",4236.2700000000004]
[null,"D1267 Local South",null,"Local","South","General Recreation  ",null,1712.82,267.45068535725881,458094.88289362,null,1,{"$f":"IFERROR(J1565/100*100*L1565,0)","v":458094.88289362},null,1712.8142107144599,287.52096807661223,492470,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},950564.88289362006,"","","y","","",null,"","",1,"","",1,null,"","",950564.88289362006,"",""]
[null,"D1268 Local East",null,"Local","East","General Recreation  ",null,30774.560000000001,22.420845088064066,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1566,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1269 Local East",null,"Local","East","General Recreation  ",null,3506.36,149.51343555671266,524247.92989863502,null,1,524247.92989863502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1567,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},524247.92989863502,"y","","","","",null,1,"","","","",1,null,524247.92989863502,"","","",""]
[null,"D1270 Local South",null,"Local","South","General Recreation  ",null,4980.33,116.17983869780798,578613.93606185401,null,1,578613.93606185401,null,4528.8025929323403,325.46351265128345,1473960,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2052573.936061854,"","","y","","",null,"","",1,"","",1,null,"","",2052573.936061854,"",""]
[null,"D1271 Local North",null,"Local","North","General Recreation  ",null,2096.9699999999998,225.2125193452739,472263.896691459,null,1,472263.896691459,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},472263.896691459,"","y","","","",null,"",1,"","","",1,null,"",472263.896691459,"","",""]
[null,"D1272 Local East",null,"Local","East","General Recreation  ",null,10668.14,64.677782857492772,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1570,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1273 Local South",null,"Local","South","Access / Recreation Corridor",null,15073.79,39.159738724255476,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1571,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1276 Local East",null,"Local","East","Access / Recreation Corridor",null,30679.75,19.240237550315598,590285.67798429495,null,1,590285.67798429495,null,2268.0600374104501,257.93308393543697,585007.72,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1175293.3979842949,"y","","","","",null,1,"","","","",1,null,1175293.3979842949,"","","",""]
[null,"D1277 Local West",null,"Local","West","General Recreation  ",null,5087.97,114.50227436135944,582584.13688236603,null,1,582584.13688236603,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},582584.13688236603,"","","","y","",null,"","","",1,"",1,null,"","","",582584.13688236603,""]
[null,"D1279 District South",null,"District","South","Access / Recreation Corridor",null,56541.11,40.854309694148562,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1279 District South",null,"District","South","General Recreation  ",null,36787.57,221.85667370063692,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1575,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D1280 Local West",null,"Local","West","Access / Recreation Corridor",null,17337.349999999999,34.04705321080182,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1576,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1281 District West",null,"District","West","Access / Recreation Corridor",null,34913.19,66.16261700494627,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1281 Local West",null,"Local","West","General Recreation  ",null,9341.49,73.863124877651529,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1578,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1282 Local East",null,"Local","East","General Recreation  ",null,1923.75,242.17015664681483,465874.83884931001,null,1,465874.83884931001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},465874.83884931001,"y","","","","",null,1,"","","","",1,null,465874.83884931001,"","","",""]
[null,"D1283 Local South",null,"Local","South","General Recreation  ",null,8744.36,78.907048933636418,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1285 Local South",null,"Local","South","Access / Recreation Corridor",null,5931.62,82.519134012443146,489472.14569088799,null,1,489472.14569088799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1581,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},489472.14569088799,"","","y","","",null,"","",1,"","",1,null,"","",489472.14569088799,"",""]
[null,"D1286 Local South",null,"Local","South","General Recreation  ",null,2508.3200000000002,194.32774011029213,487436.157073448,null,1,487436.15707344795,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},487436.157073448,"","","y","","",null,"","",1,"","",1,null,"","",487436.157073448,"",""]
[null,"D1288 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1289 Local South",null,"Local","South","Access / Recreation Corridor",null,37187.64,15.873168557733026,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1584,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1289 Local South",null,"Local","South","General Recreation  ",null,7271.01,91.19826921378818,663103.52743614605,null,1,663103.52743614605,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1585,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663103.52743614605,"","","y","","",null,"","",1,"","",1,null,"","",663103.52743614605,"",""]
[null,"D1290 Local West",null,"Local","West","Access / Recreation Corridor",null,2568.5700000000002,126.74599680694277,325555.96501840901,null,1,325555.96501840901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1586,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},325555.96501840901,"","","","y","",null,"","","",1,"",1,null,"","","",325555.96501840901,""]
[null,"D1291 Local West",null,"Local","West","Access / Recreation Corridor",null,1532.27,179.50253987006596,275046.35676670598,null,1,275046.35676670598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1587,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},275046.35676670598,"","","","y","",null,"","","",1,"",1,null,"","","",275046.35676670598,""]
[null,"D1293 Local North",null,"Local","North","General Recreation  ",null,18480.88,37.335432209577299,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1294 Local South",null,"Local","South","General Recreation  ",null,5873.34,104.1233396121677,611551.77547772904,null,1,611551.77547772904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1589,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},611551.77547772904,"","","y","","",null,"","",1,"","",1,null,"","",611551.77547772904,"",""]
[null,"D1295 Local South",null,"Local","South","Access / Recreation Corridor",null,424.37939499999999,520.87212789214709,221047.39850723199,null,1,221047.39850723199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1590,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},221047.39850723199,"","","y","","",null,"","",1,"","",1,null,"","",221047.39850723199,"",""]
[null,"D1296 Local South",null,"Local","South","General Recreation  ",null,17879.55,38.591107853012687,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1297 Local West",null,"Local","West","Access / Recreation Corridor",null,23226.57,25.414242308885683,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1592,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1299 Local South",null,"Local","South","General Outdoor Sport ",null,580.35373010000001,1331.3606063491829,772660.09400294605,null,1,772660.09400294605,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},772660.09400294605,"","","y","","",null,"","",1,"","",1,null,"","",772660.09400294605,"",""]
[null,"D1299 Local South",null,"Local","South","General Recreation  ",null,2806.23,177.61348465894883,498424.28905448201,null,1,498424.28905448207,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1594,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},498424.28905448201,"","","y","","",null,"","",1,"","",1,null,"","",498424.28905448201,"",""]
[null,"D1301 Local South",null,"Local","South","General Recreation  ",null,4833.92,118.58155286357098,573213.74001827301,null,1,573213.74001827301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1595,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573213.74001827301,"","","y","","",null,"","",1,"","",1,null,"","",573213.74001827301,"",""]
[null,"D1302 Local South",null,"Local","South","General Recreation  ",null,1289,343.26041754358187,442462.67821367702,null,1,442462.67821367702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1596,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},442462.67821367702,"","","y","","",null,"","",1,"","",1,null,"","",442462.67821367702,"",""]
[null,"D1303 Local West",null,"Local","West","General Recreation  ",null,3861.87,139.14517683346904,537360.58405786904,null,1,537360.58405786904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},537360.58405786904,"","","","y","",null,"","","",1,"",1,null,"","","",537360.58405786904,""]
[null,"D1304 Local West",null,"Local","West","Access / Recreation Corridor",null,4728.1099999999997,91.117310335519264,430812.66617047199,null,1,430812.66617047193,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1598,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430812.66617047199,"","","","y","",null,"","","",1,"",1,null,"","","",430812.66617047199,""]
[null,"D1304 Local West",null,"Local","West","General Recreation  ",null,6216.65,100.41009933593158,624214.44403671904,null,1,624214.44403671904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},624214.44403671904,"","","","y","",null,"","","",1,"",1,null,"","","",624214.44403671904,""]
[null,"D1306 Local East",null,"Local","East","General Recreation  ",null,829.99977179999996,512.69036227125628,425532.88368920202,null,1,425532.88368920202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},425532.88368920202,"y","","","","",null,1,"","","","",1,null,425532.88368920202,"","","",""]
[null,"D1307 Local North",null,"Local","North","General Recreation  ",null,2944.1,171.02323126860264,503509.49517789303,null,1,503509.49517789303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503509.49517789303,"","y","","","",null,"",1,"","","",1,null,"",503509.49517789303,"","",""]
[null,"D1308 District North",null,"District","North","Access / Recreation Corridor",null,22605.83,87.61387205777271,1980584.2973797601,null,1,1980584.2973797601,null,86780.353558092102,45.943012058957258,3986950.83,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5967535.1273797601,"","","","","y",null,"","","","",1,1,null,"","","","",5967535.1273797601]
[null,"D1308 District North",null,"District","North","General Outdoor Sport ",null,71636.789999999994,117.26164650770323,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1603,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D1309 Local West",null,"Local","West","Access / Recreation Corridor",null,22898.62,25.778220608241675,590285.67798429495,null,1,590285.67798429495,null,472.213429617776,19.793952085534126,9346.9699999999993,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1604,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},599632.64798429492,"","","","y","",null,"","","",1,"",1,null,"","","",599632.64798429492,""]
[null,"D1312 District West",null,"District","West","Access / Recreation Corridor",null,10721.73,135.35338632253283,1451222.4627358899,null,1,1451222.4627358899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1451222.4627358899,"","","","","y",null,"","","","",1,1,null,"","","","",1451222.4627358899]
[null,"D1313 District West",null,"District","West","Access / Recreation Corridor",null,27032.85,80.560509401841841,2177780.16658358,null,1,2177780.16658358,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2177780.16658358,"","","","","y",null,"","","","",1,1,null,"","","","",2177780.16658358]
[null,"D1314 Local West",null,"Local","West","Access / Recreation Corridor",null,2231.85,138.51473876492597,309144.11971250002,null,1,309144.11971250002,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1607,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},309144.11971250002,"","","","y","",null,"","","",1,"",1,null,"","","",309144.11971250002,""]
[null,"D1315 Local East",null,"Local","East","General Recreation  ",null,6598.66,96.732446577666991,638304.52593418804,null,1,638304.52593418804,null,6598.7356473704403,304.00778379406768,2006067,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2644371.5259341882,"y","","","","",null,1,"","","","",1,null,2644371.5259341882,"","","",""]
[null,"D1316 Local West",null,"Local","West","Access / Recreation Corridor",null,22361.52,26.397386134050588,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1609,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1318 Local West",null,"Local","West","General Recreation  ",null,1528.96,295.1767074309027,451313.37859355297,null,1,451313.37859355297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1610,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},451313.37859355297,"","","","y","",null,"","","",1,"",1,null,"","","",451313.37859355297,""]
[null,"D1320 Local South",null,"Local","South","General Recreation  ",null,6397.61,98.613229713371723,630888.98454656405,null,1,630888.98454656405,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1611,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},630888.98454656405,"","","y","","",null,"","",1,"","",1,null,"","",630888.98454656405,"",""]
[null,"D1322 Local East",null,"Local","East","General Recreation  ",null,1091.98,398.53823294418947,435195.77961039601,null,1,435195.77961039601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},435195.77961039601,"y","","","","",null,1,"","","","",1,null,435195.77961039601,"","","",""]
[null,"D1323 District West",null,"District","West","Specialised Outdoor Sport ",null,200204.79,46.353444120525637,9280181.5459265709,null,1,9280181.5459265709,null,5041.0250883251501,264.79733320341313,1334850,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1613,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10615031.545926571,"","","","","y",null,"","","","",1,1,null,"","","","",10615031.545926571]
[null,"D1323 Local West",null,"Local","West","Access / Recreation Corridor",null,74912.460000000006,7.8796728606201816,590285.67798429495,null,1,590285.67798429495,null,259046.847396367,64.442384718379401,16693596.6,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1614,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17283882.277984295,"","","","y","",null,{"$f":"IF(U1614=\"y\",1,\"\")","v":""},{"$f":"IF(V1614=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA1614:AE1614)","v":1},null,{"$f":"IF(AA1614=\"\",\"\",(AA1614/$AF1614)*$T1614)","v":""},{"$f":"IF(AB1614=\"\",\"\",(AB1614/$AF1614)*$T1614)","v":""},{"$f":"IF(AC1614=\"\",\"\",(AC1614/$AF1614)*$T1614)","v":""},{"$f":"IF(AD1614=\"\",\"\",(AD1614/$AF1614)*$T1614)","v":17283882.277984295},{"$f":"IF(AE1614=\"\",\"\",(AE1614/$AF1614)*$T1614)","v":""}]
[null,"D1323 Local West",null,"Local","West","General Recreation  ",null,6825.04,{"$f":"IFERROR(J1615/H1615,0)","v":94.747333452009215},646654.34070330102,null,1,646654.34070330102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},646654.34070330102,{"$f":"IF(AND(U$10=$E1615,$D1615=\"Local\"),\"y\",\"\")","v":""},"","","y",{"$f":"IF($D1615<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1615=\"y\",1,\"\")","v":""},{"$f":"IF(X1615=\"y\",1,\"\")","v":1},{"$f":"IF(Y1615=\"y\",1,\"\")","v":""},1,null,"","","",646654.34070330102,""]
[null,"D1324 District North",null,"District","North","Access / Recreation Corridor",null,24817.61,83.775398653354202,2079105.17137347,null,1,2079105.1713734702,null,null,{"$f":"IFERROR(Q1616/O1616,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1616,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2079105.17137347,"","","","","y",null,"","","","",1,1,null,"","","","",2079105.17137347]
[null,"D1325 Local East",null,"Local","East","General Recreation  ",null,7736.41,87.93088416506842,680269.37156347698,null,1,680269.37156347698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1617,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},680269.37156347698,"y","","","","",null,1,"","","","",1,null,680269.37156347698,"","","",""]
[null,"D1327 Local East",null,"Local","East","General Recreation  ",null,3748.91,142.22644982365517,533194.16000839905,null,1,533194.16000839905,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1618,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},533194.16000839905,"y","","","","",null,1,"","","","",1,null,533194.16000839905,"","","",""]
[null,"D1328 District West",null,"District","West","Access / Recreation Corridor",null,54554.69,42.341877818220944,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1619,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1328 Local West",null,"Local","West","General Recreation  ",null,16691.53,41.337830768858993,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1329 Local West",null,"Local","West","General Recreation  ",null,1043.24,415.43465573919423,433398.05025335698,null,1,433398.05025335698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1621,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},433398.05025335698,"","","","y","",null,"","","",1,"",1,null,"","","",433398.05025335698,""]
[null,"D1330 District West",null,"District","West","Access / Recreation Corridor",null,32282.71,71.553720811881036,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1622,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1330 Local West",null,"Local","West","General Recreation  ",null,6116.87,101.44635278692779,620534.15197177499,null,1,620534.15197177499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},620534.15197177499,"","","","y","",null,"","","",1,"",1,null,"","","",620534.15197177499,""]
[null,"D1332 Local South",null,"Local","South","General Recreation  ",null,4792.1000000000004,119.29451563931114,571671.24839514296,null,1,571671.24839514296,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},571671.24839514296,"","","y","","",null,"","",1,"","",1,null,"","",571671.24839514296,"",""]
[null,"D1333 Local West",null,"Local","West","General Recreation  ",null,4387.28,126.89863445266339,556739.84096148098,null,1,556739.84096148098,null,4387.2777598390303,106.3643620359978,466650,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1023389.840961481,"","","","y","",null,"","","",1,"",1,null,"","","",1023389.840961481,""]
[null,"D1334 Local North",null,"Local","North","General Recreation  ",null,2777.09,179.09015818107477,497349.487383081,null,1,497349.48738308105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1626,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},497349.487383081,"","y","","","",null,"",1,"","","",1,null,"",497349.487383081,"","",""]
[null,"D1335 Local East",null,"Local","East","General Recreation  ",null,6231.47,100.25901848020115,624761.06588881905,null,1,624761.06588881905,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},624761.06588881905,"y","","","","",null,1,"","","","",1,null,624761.06588881905,"","","",""]
[null,"D1336 Local South",null,"Local","South","General Recreation  ",null,2899.61,173.08138787617196,501868.523099627,null,1,501868.52309962694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},501868.523099627,"","","y","","",null,"","",1,"","",1,null,"","",501868.523099627,"",""]
[null,"D1337 District North",null,"District","North","Access / Recreation Corridor",null,25638.54,82.519224356458295,2115672.4344320302,null,1,{"$f":"IFERROR(J1629/100*100*L1629,0)","v":2115672.4344320302},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1629,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2115672.4344320302,"","","","","y",null,"","","","",1,1,null,"","","","",2115672.4344320302]
[null,"D1337 District North",null,"District","North","General Recreation  ",null,1195,5514.3434151586689,6589640.3811146095,null,1,6589640.3811146095,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1630,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6589640.3811146095,"","","","","y",null,"","","","",1,1,null,"","","","",6589640.3811146095]
[null,"D1337 Local North",null,"Local","North","General Recreation  ",null,809.28834119999999,524.86726955014615,424768.96192441101,null,1,424768.96192441101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1631,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},424768.96192441101,"","y","","","",null,"",1,"","","",1,null,"",424768.96192441101,"","",""]
[null,"D1338 District South",null,"District","South","Access / Recreation Corridor",null,21453.51,89.927275126476744,1929255.6961986199,null,1,1929255.6961986199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1929255.6961986199,"","","","","y",null,"","","","",1,1,null,"","","","",1929255.6961986199]
[null,"D1338 Local South",null,"Local","South","General Recreation  ",null,3617.72,146.04649874593807,528355.33944315498,null,1,528355.33944315498,null,1140.03019005851,1.403471604482582E-4,0.16,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1633,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},528355.49944315501,"","","y","","",null,"","",1,"","",1,null,"","",528355.49944315501,"",""]
[null,"D1339 Local East",null,"Local","East","Access / Recreation Corridor",null,15758.89,37.45731317271045,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1339 Local East",null,"Local","East","General Recreation  ",null,1667.45,273.72422131855944,456421.45283763198,null,1,456421.45283763204,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1635,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},456421.45283763198,"y","","","","",null,1,"","","","",1,null,456421.45283763198,"","","",""]
[null,"D1340 Local West",null,"Local","West","Access / Recreation Corridor",null,1883.86,155.098027900706,292182.97084102401,null,1,292182.97084102401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},292182.97084102401,"","","","y","",null,"","","",1,"",1,null,"","","",292182.97084102401,""]
[null,"D1341 Local South",null,"Local","South","General Recreation  ",null,3846.39,139.55673208449403,536789.618722477,null,1,536789.618722477,null,3846.4098561790101,118.2206309266584,454725,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1637,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},991514.618722477,"","","y","","",null,"","",1,"","",1,null,"","",991514.618722477,"",""]
[null,"D1342 District West",null,"District","West","Access / Recreation Corridor",null,3763.15,303.27293193763467,1141261.5338211099,null,1,1141261.5338211099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1141261.5338211099,"","","","","y",null,"","","","",1,1,null,"","","","",1141261.5338211099]
[null,"D1343 Local East",null,"Local","East","Access / Recreation Corridor",null,20990.07,28.122139563340902,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1639,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1343 Local East",null,"Local","East","General Recreation  ",null,4550.8599999999997,123.66307388302565,562773.33641130605,null,1,562773.33641130605,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1640,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},562773.33641130605,"y","","","","",null,1,"","","","",1,null,562773.33641130605,"","","",""]
[null,"D1344 Local West",null,"Local","West","Access / Recreation Corridor",null,6712.52,78.589482430974954,527533.47260756802,null,1,527533.47260756802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1641,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},527533.47260756802,"","","","y","",null,"","","",1,"",1,null,"","","",527533.47260756802,""]
[null,"D1345 Local South",null,"Local","South","General Recreation  ",null,1633.3,278.67621502333009,455161.86199760501,null,1,455161.86199760507,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1642,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455161.86199760501,"","","y","","",null,"","",1,"","",1,null,"","",455161.86199760501,"",""]
[null,"D1347 Local South",null,"Local","South","General Recreation  ",null,3720.84,143.02115229012318,532158.82428718195,null,1,532158.82428718195,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},532158.82428718195,"","","y","","",null,"","",1,"","",1,null,"","",532158.82428718195,"",""]
[null,"D1348 District South",null,"District","South","Access / Recreation Corridor",null,21515.57,89.79636972104295,1932020.0784789801,null,1,1932020.0784789801,null,7887.8927683925203,219.5384053570119,1731695.4,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1644,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3663715.4784789803,"","","","","y",null,"","","","",1,1,null,"","","","",3663715.4784789803]
[null,"D1348 Local South",null,"Local","South","General Outdoor Sport ",null,12865.27,83.087896706035707,1068948.22485526,null,1,1068948.22485526,null,19558.557484631001,85.194042112223627,1666272.57,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1645,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2735220.7948552603,"","","y","","",null,"","",1,"","",1,null,"","",2735220.7948552603,"",""]
[null,"D1349 Local South",null,"Local","South","Access / Recreation Corridor",null,7566.67,75.220014748728303,569165.02899876004,null,1,569165.02899876004,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1646,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},569165.02899876004,"","","y","","",null,"","",1,"","",1,null,"","",569165.02899876004,"",""]
[null,"D1350 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1351 Local West",null,"Local","West","Access / Recreation Corridor",null,50509.09,11.686721696714294,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1648,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1351 Local West",null,"Local","West","General Recreation  ",null,29420.240000000002,23.452957637780415,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1649,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1352 Local South",null,"Local","South","General Recreation  ",null,1204.04,364.87908042991262,439329.00800083199,null,1,439329.00800083199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1650,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},439329.00800083199,"","","y","","",null,"","",1,"","",1,null,"","",439329.00800083199,"",""]
[null,"D1353 District South",null,"District","South","General Outdoor Sport ",null,50644.46,165.86706514249673,8400247.9459265694,null,1,8400247.9459265694,null,36106.9056099382,43.915388849150233,1585648.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9985896.7459265701,"","","","","y",null,"","","","",1,1,null,"","","","",9985896.7459265701]
[null,"D1354 Local West",null,"Local","West","Access / Recreation Corridor",null,15767.56,37.436716776996249,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1652,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1354 Local West",null,"Local","West","General Recreation  ",null,9559.19,72.180973744986019,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1653,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1355 Local West",null,"Local","West","Access / Recreation Corridor",null,4223.97,96.17509454983913,406240.714125684,null,1,406240.714125684,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1654,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},406240.714125684,"","","","y","",null,"","","",1,"",1,null,"","","",406240.714125684,""]
[null,"D1356 District South",null,"District","South","General Recreation  ",null,13060.94,554.10871360270164,7237180.6618420696,null,1,7237180.6618420696,null,13060.879709888701,49.745479204443008,649719.72,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1655,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7886900.3818420693,"","","","","y",null,"","","","",1,1,null,"","","","",7886900.3818420693]
[null,"D1357 Local South",null,"Local","South","General Recreation  ",null,1295.71,341.67380840914325,442710.17029381101,null,1,442710.17029381101,null,1295.7023578093599,100.33168436907887,130000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},572710.17029381101,"","","y","","",null,"","",1,"","",1,null,"","",572710.17029381101,"",""]
[null,"D1358 Local South",null,"Local","South","General Recreation  ",null,2115.9699999999998,223.5214553787346,472964.69393774099,null,1,472964.69393774099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1657,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},472964.69393774099,"","","y","","",null,"","",1,"","",1,null,"","",472964.69393774099,"",""]
[null,"D1359 Local South",null,"Local","South","General Recreation  ",null,2861.64,174.88853773676354,500468.03512903198,null,1,500468.03512903198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1658,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},500468.03512903198,"","","y","","",null,"","",1,"","",1,null,"","",500468.03512903198,"",""]
[null,"D1360 Local South",null,"Local","South","General Recreation  ",null,3587.77,146.95776531902047,527250.66167862201,null,1,527250.66167862201,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1659,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},527250.66167862201,"","","y","","",null,"","",1,"","",1,null,"","",527250.66167862201,"",""]
[null,"D1362 District South",null,"District","South","General Outdoor Sport ",null,43277.39,194.10246195361063,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1660,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D1363 Local East",null,"Local","East","Access / Recreation Corridor",null,1280.3699999999999,205.22869686193289,262768.66660111299,null,1,262768.66660111299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},262768.66660111299,"y","","","","",null,1,"","","","",1,null,262768.66660111299,"","","",""]
[null,"D1364 Local East",null,"Local","East","Access / Recreation Corridor",null,1122.74,227.19928721992446,255085.727733298,null,1,255085.72773329803,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1662,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255085.727733298,"y","","","","",null,1,"","","","",1,null,255085.727733298,"","","",""]
[null,"D1365 Local North",null,"Local","North","General Recreation  ",null,1895.93,245.18242980726714,464848.72414449201,null,1,464848.72414449201,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1663,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},464848.72414449201,"","y","","","",null,"",1,"","","",1,null,"",464848.72414449201,"","",""]
[null,"D1366 Local North",null,"Local","North","General Recreation  ",null,3416.1,152.48932236706858,520918.774138143,null,1,520918.774138143,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},520918.774138143,"","y","","","",null,"",1,"","","",1,null,"",520918.774138143,"","",""]
[null,"D1371 Local South",null,"Local","South","Access / Recreation Corridor",null,6948.34,77.576430946162972,539027.41820046201,null,1,539027.41820046201,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1665,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},539027.41820046201,"","","y","","",null,"","",1,"","",1,null,"","",539027.41820046201,"",""]
[null,"D1373 District North",null,"District","North","Specialised Outdoor Sport ",null,7961.64,975.96957207279524,7770318.3837976502,null,1,7770318.3837976493,null,7961.6131110241104,12.899148522778425,102698.03,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1666,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7873016.4137976505,"","","","","y",null,"","","","",1,1,null,"","","","",7873016.4137976505]
[null,"D1374 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1375 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1668,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1376 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1669,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1377 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1378 Local South",null,"Local","South","General Recreation  ",null,1342.88,330.96776455667515,444449.99166786799,null,1,444449.99166786799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1671,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},444449.99166786799,"","","y","","",null,"","",1,"","",1,null,"","",444449.99166786799,"",""]
[null,"D1380 Local East",null,"Local","East","Access / Recreation Corridor",null,12596.58,46.86078903831794,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1672,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1381 District South",null,"District","South","Access / Recreation Corridor",null,71709.27,32.212683498115652,2309948.01839092,null,1,2309948.01839092,null,27650.9954808025,164.83294437498211,4557795,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1673,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6867743.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",6867743.01839092]
[null,"D1381 District South",null,"District","South","General Recreation  ",null,11533.52,620.26400450596088,7153827.3012495898,null,1,7153827.3012495888,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1674,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7153827.3012495898,"","","","","y",null,"","","","",1,1,null,"","","","",7153827.3012495898]
[null,"D1381 Local South",null,"Local","South","General Recreation  ",null,16917.11,40.786614404785034,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1383 Local South",null,"Local","South","General Recreation  ",null,2004.4,233.91016700231791,468849.53873944603,null,1,468849.53873944603,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1676,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},468849.53873944603,"","","y","","",null,"","",1,"","",1,null,"","",468849.53873944603,"",""]
[null,"D1384 Local South",null,"Local","South","General Recreation  ",null,5577.62,107.68830067310877,600644.41960034496,null,1,600644.41960034496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1677,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},600644.41960034496,"","","y","","",null,"","",1,"","",1,null,"","",600644.41960034496,"",""]
[null,"D1386 Local North",null,"Local","North","General Recreation  ",null,5827.35,104.65399835278008,609855.47730107303,null,1,609855.47730107303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},609855.47730107303,"","y","",{"$f":"IF(AND(X$10=$E1678,$D1678=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U1678=\"y\",1,\"\")","v":""},{"$f":"IF(V1678=\"y\",1,\"\")","v":1},"","","",{"$f":"SUM(AA1678:AE1678)","v":1},null,{"$f":"IF(AA1678=\"\",\"\",(AA1678/$AF1678)*$T1678)","v":""},{"$f":"IF(AB1678=\"\",\"\",(AB1678/$AF1678)*$T1678)","v":609855.47730107303},{"$f":"IF(AC1678=\"\",\"\",(AC1678/$AF1678)*$T1678)","v":""},{"$f":"IF(AD1678=\"\",\"\",(AD1678/$AF1678)*$T1678)","v":""},{"$f":"IF(AE1678=\"\",\"\",(AE1678/$AF1678)*$T1678)","v":""}]
[null,"D1387 Local South",null,"Local","South","General Recreation  ",null,5165.3999999999996,{"$f":"IFERROR(J1679/H1679,0)","v":113.33876758456073},585440.07008128997,null,1,585440.07008128997,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},585440.07008128997,{"$f":"IF(AND(U$10=$E1679,$D1679=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D1679<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1679=\"y\",1,\"\")","v":1},{"$f":"IF(X1679=\"y\",1,\"\")","v":""},{"$f":"IF(Y1679=\"y\",1,\"\")","v":""},1,null,"","",585440.07008128997,"",""]
[null,"D1389 Local West",null,"Local","West","General Recreation  ",null,1046.3699999999999,414.30229973973456,433513.49737866601,null,1,433513.49737866601,null,1046.3549906619801,{"$f":"IFERROR(Q1680/O1680,0)","v":470.13650662551817},491929.68,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},925443.17737866601,"","","","y","",null,"","","",1,"",1,null,"","","",925443.17737866601,""]
[null,"D1390 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1681,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1392 Local East",null,"Local","East","General Recreation  ",null,1071.69,405.38532777155609,434447.40191949898,null,1,434447.40191949892,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1682,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},434447.40191949898,"y","","","","",null,1,"","","","",1,null,434447.40191949898,"","","",""]
[null,"D1394 District North",null,"District","North","General Recreation  ",null,82418.95,99.025380858762944,8161567.9137293398,null,1,8161567.9137293398,null,59573.001256447002,116.44970949401763,6937258.6900000004,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1683,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15098826.603729341,"","","","","y",null,"","","","",1,1,null,"","","","",15098826.603729341]
[null,"D1394 Local North",null,"Local","North","Access / Recreation Corridor",null,6495.92,79.584772632131859,516976.31623651797,null,1,516976.31623651797,null,25240.846273047999,136.94231812230754,3456540,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3973516.3162365179,"","y","","","",null,"",1,"","","",1,null,"",3973516.3162365179,"","",""]
[null,"D1398 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,7499.58,174.78951642225033,1310847.96156998,null,null,null,null,null,0,null,2016,null,1310847.96156998,"","","","","y",null,"","","","",1,1,null,"","","","",1310847.96156998]
[null,"D1399 District South",null,"District","South","Access / Recreation Corridor",null,164307.84,14.058659759576415,2309948.01839092,null,1,{"$f":"IFERROR(J1686/100*100*L1686,0)","v":2309948.01839092},null,20634.950766328999,12.115366924351306,250000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1686,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2559948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2559948.01839092]
[null,"D1399 Local South",null,"Local","South","General Recreation  ",null,1644.52,277.02654951813719,455575.70121356699,null,1,455575.70121356705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455575.70121356699,"","","y","","",null,"","",1,"","",1,null,"","",455575.70121356699,"",""]
[null,"D1400 Local West",null,"Local","West","Access / Recreation Corridor",null,617.8919899,373.00898993200235,230479.26703967401,null,1,230479.26703967401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1688,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},230479.26703967401,"","","","y","",null,"","","",1,"",1,null,"","","",230479.26703967401,""]
[null,"D1400 Local West",null,"Local","West","General Recreation  ",null,1204.99,364.62049300255273,439364.047863146,null,1,439364.04786314594,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},439364.047863146,"","","","y","",null,"","","",1,"",1,null,"","","",439364.047863146,""]
[null,"D1402 Local South",null,"Local","South","General Recreation  ",null,1835.49,252.04139015739992,462619.45122000598,null,1,462619.45122000598,null,1835.4729557652199,137.78574029414867,252902,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1690,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},715521.45122000598,"","","y","","",null,"","",1,"","",1,null,"","",715521.45122000598,"",""]
[null,"D1403 Local West",null,"Local","West","General Recreation  ",null,9526.7199999999993,72.426988765633183,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1405 Local North",null,"Local","North","General Recreation  ",null,3370.1,154.06727014653273,519222.10712082998,null,1,519222.10712082998,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1692,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},519222.10712082998,"","y","","","",null,"",1,"","","",1,null,"",519222.10712082998,"","",""]
[null,"D1407 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1693,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1408 Local North",null,"Local","North","General Recreation  ",null,972.89284840000005,442.80658657106949,430803.36129940901,null,1,430803.36129940895,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430803.36129940901,"","y","","","",null,"",1,"","","",1,null,"",430803.36129940901,"","",""]
[null,"D1409 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,4116.46,281.94136351354075,1160600.3452489499,null,null,493852.509124137,null,null,0,null,2016,null,1160600.3452489499,"","","","","y",null,"","","","",1,1,null,"","","","",1160600.3452489499]
[null,"D1412 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,5473.41,223.05359933962373,1220863.8011614899,null,null,1162856.76703639,null,null,0,null,2016,null,1220863.8011614899,"","","","","y",null,"","","","",1,1,null,"","","","",1220863.8011614899]
[null,"D1412 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,7579.71,1339.2186803333768,10150889.223509699,null,null,248769.02928339,null,null,0,null,2016,null,10150889.223509699,"","","","","y",null,"","","","",1,1,null,"","","","",10150889.223509699]
[null,"D1413 Metropolitan South",null,"Metropolitan","South","Access / Recreation Corridor",null,2224.9699999999998,483.87054805436037,1076597.4533045101,null,null,590285.67798429495,null,null,0,null,2016,null,1076597.4533045101,"","","","","y",null,"","","","",1,1,null,"","","","",1076597.4533045101]
[null,"D1414 District West",null,"District","West","Access / Recreation Corridor",null,63132.94,36.588633736856224,2309948.01839092,null,1,{"$f":"IFERROR(J1699/100*100*L1699,0)","v":2309948.01839092},null,2786.88186001332,251.52776300199884,700978.16,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1699,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3010926.1783909202,"","","","","y",null,"","","","",1,1,null,"","","","",3010926.1783909202]
[null,"D1414 Local West",null,"Local","West","General Recreation  ",null,3206.44,160.04842159708494,513185.660945757,null,1,513185.660945757,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1700,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},513185.660945757,"","","","y","",null,"","","",1,"",1,null,"","","",513185.660945757,""]
[null,"D1416 Local West",null,"Local","West","Access / Recreation Corridor",null,11886.76,49.659089439367406,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1701,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1417 Local East",null,"Local","East","General Recreation  ",null,4619.18,122.37956861881783,565293.25577267096,null,1,565293.25577267096,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},565293.25577267096,"y","","","","",null,1,"","","","",1,null,565293.25577267096,"","","",""]
[null,"D1418 District South",null,"District","South","General Outdoor Sport ",null,43106.04,194.87403495952236,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D1419 Local East",null,"Local","East","Access / Recreation Corridor",null,4035.37,98.392040162383879,397048.28711007902,null,1,397048.28711007902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1704,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},397048.28711007902,"y","","","","",null,1,"","","","",1,null,397048.28711007902,"","","",""]
[null,"D1419 Local East",null,"Local","East","General Recreation  ",null,574.97716130000003,723.72720345063033,416126.612995631,null,1,416126.61299563095,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1705,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},416126.612995631,"y","","","","",null,1,"","","","",1,null,416126.612995631,"","","",""]
[null,"D1420 Local West",null,"Local","West","Access / Recreation Corridor",null,39566.870000000003,14.918685202653,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1422 Local South",null,"Local","South","General Recreation  ",null,27858.12,24.768061965894791,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1423 Local West",null,"Local","West","General Recreation  ",null,5668.65,106.55129106424705,604001.97609134403,null,1,604001.97609134403,null,5584.0724314438003,470.29117767388868,2626140,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1708,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3230141.9760913439,"","","","y","",null,"","","",1,"",1,null,"","","",3230141.9760913439,""]
[null,"D1424 Local West",null,"Local","West","Access / Recreation Corridor",null,108470.92,5.4418795192692659,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1425 Local West",null,"Local","West","Access / Recreation Corridor",null,5424.08,85.679871334877447,464734.47651008202,null,1,464734.47651008202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1710,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},464734.47651008202,"","","","y","",null,"","","",1,"",1,null,"","","",464734.47651008202,""]
[null,"D1426 Local South",null,"Local","South","General Recreation  ",null,3675.17,144.34007923756317,530474.32901151502,null,1,530474.32901151502,null,3675.1689056690402,145.59725926462951,535094.52,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1065568.849011515,"","","y","","",null,"","",1,"","",1,null,"","",1065568.849011515,"",""]
[null,"D1427 Local West",null,"Local","West","Access / Recreation Corridor",null,8974.02,65.777174330377576,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1428 District South",null,"District","South","Access / Recreation Corridor",null,23423.93,86.109611058244283,2017025.50175554,null,1,2017025.5017555398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1713,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2017025.50175554,"","","","","y",null,"","","","",1,1,null,"","","","",2017025.50175554]
[null,"D1428 Local South",null,"Local","South","Access / Recreation Corridor",null,34364.39,17.177248831837112,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1428 Local South",null,"Local","South","General Recreation  ",null,28090.45,24.563210714436149,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1715,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1429 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1430 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,34959.076012664103,13.819793744691212,483127.22,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},483127.22,"","","","","y",null,"","","","",1,1,null,"","","","",483127.22]
[null,"D1430 Local West",null,"Local","West","General Recreation  ",null,30911.55,22.32148314831618,689991.64241333294,null,1,689991.64241333294,null,13083.3451935795,25.84170905816325,338096,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1718,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1028087.6424133329,"","","","y","",null,"","","",1,"",1,null,"","","",1028087.6424133329,""]
[null,"D1430 Local West",null,"Local","West","Nature Recreation  ",null,42844.23,8.9028821722318252,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","","y","",null,"","","",1,"",1,null,"","","",381437.13144999999,""]
[null,"D1431 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1720,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1432 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1721,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1433 Local East",null,"Local","East","Access / Recreation Corridor",null,369.69932039999998,590.7023934073643,218382.27340135601,null,1,218382.27340135601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1722,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},218382.27340135601,"y","","","","",null,1,"","","","",1,null,218382.27340135601,"","","",""]
[null,"D1434 Local South",null,"Local","South","Access / Recreation Corridor",null,4173.3100000000004,96.75090726521897,403771.52879901102,null,1,403771.52879901102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1723,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},403771.52879901102,"","","y","","",null,"","",1,"","",1,null,"","",403771.52879901102,"",""]
[null,"D1435 Local South",null,"Local","South","General Recreation  ",null,6178.19,100.80555678507525,622795.88287398405,null,1,622795.88287398405,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1724,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},622795.88287398405,"","","y","","",null,"","",1,"","",1,null,"","",622795.88287398405,"",""]
[null,"D1436 Local South",null,"Local","South","Access / Recreation Corridor",null,12933.86,45.638786718295613,590285.67798429495,null,1,590285.67798429495,null,19288.171551140898,10.851158153848955,209299,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},799584.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",799584.67798429495,"",""]
[null,"D1436 Local South",null,"Local","South","General Outdoor Sport ",null,6354.29,150.17807892018996,954275.06510177394,null,1,954275.06510177394,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1726,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},954275.06510177394,"","","y","","",null,"","",1,"","",1,null,"","",954275.06510177394,"",""]
[null,"D1437 Local North",null,"Local","North","General Recreation  ",null,32309.27,21.355841293020021,689991.64241333294,null,1,689991.64241333294,null,32284.942718220002,73.947784911282227,2387400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1727,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3077391.6424133331,"","y","","","",null,"",1,"","","",1,null,"",3077391.6424133331,"","",""]
[null,"D1438 Local South",null,"Local","South","General Recreation  ",null,5509.76,108.56034871013493,598141.46690915304,null,1,598141.46690915304,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1728,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},598141.46690915304,"","","y","","",null,"","",1,"","",1,null,"","",598141.46690915304,"",""]
[null,"D1440 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1729,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1441 Local East",null,"Local","East","Access / Recreation Corridor",null,13804.82,42.75938969028897,590285.67798429495,null,1,590285.67798429495,null,7306.0671524540003,119.75718012749388,874954,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1730,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1465239.6779842949,"y","","","","",null,1,"","","","",1,null,1465239.6779842949,"","","",""]
[null,"D1443 Local East",null,"Local","East","General Recreation  ",null,33008.11,20.903700406152698,689991.64241333294,null,1,689991.64241333294,null,33008.094523006097,14.92086250712622,492509.24,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1731,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1182500.8824133328,"y","","","","",null,1,"","","","",1,null,1182500.8824133328,"","","",""]
[null,"D1444 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,4256.08,274.14921802903609,1166801.0038690199,null,null,573948.47060490097,null,null,0,null,2016,null,1166801.0038690199,"","","","","y",null,"","","","",1,1,null,"","","","",1166801.0038690199]
[null,"D1445 Local West",null,"Local","West","   ",null,null,0,null,null,1,{"$f":"IFERROR(J1733/100*100*L1733,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1733,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1446 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1447 Local East",null,"Local","East","Access / Recreation Corridor",null,54049.15,10.921275875463257,590285.67798429495,null,1,590285.67798429495,null,76624.545440421905,20.129901471315105,1542444.55,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2132730.2279842952,"y","","","","",null,1,"","","","",1,null,2132730.2279842952,"","","",""]
[null,"D1449 Local South",null,"Local","South","General Recreation  ",null,4201.37,130.88176578757572,549882.72432694701,null,1,549882.72432694701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1736,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},549882.72432694701,"","","y","","",null,"","",1,"","",1,null,"","",549882.72432694701,"",""]
[null,"D1450 Local East",null,"Local","East","General Recreation  ",null,3370.43,154.05579669729858,519234.278862476,null,1,519234.278862476,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1737,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},519234.278862476,"y","","","","",null,1,"","","","",1,null,519234.278862476,"","","",""]
[null,"D1451 Local South",null,"Local","South","General Recreation  ",null,9930.3799999999992,69.482904220516531,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1738,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1452 District East",null,"District","East","General Recreation  ",null,7350.28,942.21475599859741,6925542.2767213704,null,1,6925542.2767213704,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1739,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6925542.2767213704,"","","","","y",null,"","","","",1,1,null,"","","","",6925542.2767213704]
[null,"D1452 Local East",null,"Local","East","Access / Recreation Corridor",null,30367.7,19.437944855365895,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1740,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1453 Local South",null,"Local","South","General Recreation  ",null,8245.4699999999993,83.681299236227048,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1741,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1454 Local East",null,"Local","East","General Recreation  ",null,1654.47,275.58233009134347,455942.69766622502,null,1,455942.69766622502,null,1654.47675022317,311.06511465366896,514650,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1742,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},970592.69766622502,"y","","","","",null,{"$f":"IF(U1742=\"y\",1,\"\")","v":1},{"$f":"IF(V1742=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA1742:AE1742)","v":1},null,{"$f":"IF(AA1742=\"\",\"\",(AA1742/$AF1742)*$T1742)","v":970592.69766622502},{"$f":"IF(AB1742=\"\",\"\",(AB1742/$AF1742)*$T1742)","v":""},{"$f":"IF(AC1742=\"\",\"\",(AC1742/$AF1742)*$T1742)","v":""},{"$f":"IF(AD1742=\"\",\"\",(AD1742/$AF1742)*$T1742)","v":""},{"$f":"IF(AE1742=\"\",\"\",(AE1742/$AF1742)*$T1742)","v":""}]
[null,"D1455 Local South",null,"Local","South","General Recreation  ",null,4201.71,{"$f":"IFERROR(J1743/H1743,0)","v":130.87415954676763},549895.26490924903,null,1,549895.26490924903,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1743,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},549895.26490924903,{"$f":"IF(AND(U$10=$E1743,$D1743=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D1743<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W1743=\"y\",1,\"\")","v":1},{"$f":"IF(X1743=\"y\",1,\"\")","v":""},{"$f":"IF(Y1743=\"y\",1,\"\")","v":""},1,null,"","",549895.26490924903,"",""]
[null,"D1456 Local North",null,"Local","North","General Recreation  ",null,13246.38,52.089072064468404,689991.64241333294,null,1,689991.64241333294,null,13246.3146859967,{"$f":"IFERROR(Q1744/O1744,0)","v":50.094914376561967},663573,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1744,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1353564.6424133331,"","y","","","",null,"",1,"","","",1,null,"",1353564.6424133331,"","",""]
[null,"D1457 District West",null,"District","West","Access / Recreation Corridor",null,6627.09,191.46141517947999,1268832.0299217801,null,1,1268832.0299217801,null,6118.4492241409098,196.12812921046864,1200000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1745,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2468832.0299217803,"","","","","y",null,"","","","",1,1,null,"","","","",2468832.0299217803]
[null,"D1459 Local East",null,"Local","East","General Outdoor Sport ",null,929.65494530000001,842.94405569662274,783647.10998960398,null,1,783647.10998960398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},783647.10998960398,"y","","","","",null,1,"","","","",1,null,783647.10998960398,"","","",""]
[null,"D1459 Local East",null,"Local","East","General Recreation  ",null,929.64409860000001,461.69084730522701,429208.17157493799,null,1,429208.17157493799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1747,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},429208.17157493799,"y","","","","",null,1,"","","","",1,null,429208.17157493799,"","","",""]
[null,"D1460 Local East",null,"Local","East","General Recreation  ",null,2414.6,200.43874034871283,483979.38244600198,null,1,483979.38244600198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1748,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},483979.38244600198,"y","","","","",null,1,"","","","",1,null,483979.38244600198,"","","",""]
[null,"D1461 District North",null,"District","North","Access / Recreation Corridor",null,46969.17,49.180090224947982,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1749,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1461 Local North",null,"Local","North","Access / Recreation Corridor",null,51136.75,11.543277153598829,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1750,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D1461 Local North",null,"Local","North","General Recreation  ",null,15499.34,44.517485416368238,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1751,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1463 Local South",null,"Local","South","General Recreation  ",null,22680.21,30.422630231965798,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1752,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1464 Local South",null,"Local","South","General Recreation  ",null,5281.96,111.65159841553077,589739.27676689695,null,1,589739.27676689695,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1753,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},589739.27676689695,"","","y","","",null,"","",1,"","",1,null,"","",589739.27676689695,"",""]
[null,"D1465 Local South",null,"Local","South","General Recreation  ",null,11964.73,57.668801754267164,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1754,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1468 Local South",null,"Local","South","Access / Recreation Corridor",null,3739.63,102.31863063900252,382633.82069653302,null,1,382633.82069653302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1755,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382633.82069653302,"","","y","","",null,"","",1,"","",1,null,"","",382633.82069653302,"",""]
[null,"D1470 Local North",null,"Local","North","General Recreation  ",null,61979.9,11.132506545078854,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1756,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1471 Local South",null,"Local","South","Access / Recreation Corridor",null,1828.86,158.29656314002003,289502.25246425701,null,1,289502.25246425701,null,1828.86469543206,9.5168330623212984,17405,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},306907.25246425701,"","","y","","",null,"","",1,"","",1,null,"","",306907.25246425701,"",""]
[null,"D1472 Local South",null,"Local","South","General Recreation  ",null,7965.14,86.465004241825639,688705.86388673505,null,1,688705.86388673505,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1758,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},688705.86388673505,"","","y","","",null,"","",1,"","",1,null,"","",688705.86388673505,"",""]
[null,"D1473 Local West",null,"Local","West","Access / Recreation Corridor",null,16307.32,36.197589670423767,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1759,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1474 Local West",null,"Local","West","General Recreation  ",null,10397.75,66.359706899409289,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1760,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1476 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1761,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1477 Local South",null,"Local","South","General Recreation  ",null,741.18829989999995,569.70294268154976,422257.15553416498,null,1,422257.15553416492,null,741.18129281412905,691.73359469634261,512700,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},934957.15553416498,"","","y","","",null,"","",1,"","",1,null,"","",934957.15553416498,"",""]
[null,"D1478 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1763,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1479 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1764,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1480 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1765,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1481 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1766,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1483 District South",null,"District","South","Access / Recreation Corridor",null,7760.76,170.00008904028471,1319329.8910202801,null,1,1319329.8910202801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1767,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1319329.8910202801,"","","","","y",null,"","","","",1,1,null,"","","","",1319329.8910202801]
[null,"D1483 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,439.82225883684498,24.515926111870332,10782.65,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1768,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10782.65,"","","y","","",null,"","",1,"","",1,null,"","",10782.65,"",""]
[null,"D1484 Local South",null,"Local","South","General Recreation  ",null,10225.39,67.478271480435751,689991.64241333294,null,1,689991.64241333294,null,10225.4092221706,27.160184396125921,277724,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1769,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},967715.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",967715.64241333294,"",""]
[null,"D1485 Local South",null,"Local","South","Access / Recreation Corridor",null,10911.47,54.097722670208043,590285.67798429495,null,1,590285.67798429495,null,10911.4843695747,6.1036608534862324,66600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1770,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},656885.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",656885.67798429495,"",""]
[null,"D1486 Local North",null,"Local","North","General Recreation  ",null,769.54101349999996,550.07194087953314,423302.91888234799,null,1,423302.91888234799,null,769.52834552787499,31.33087967469374,24110,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1771,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},447412.91888234799,"","y","","","",null,"",1,"","","",1,null,"",447412.91888234799,"","",""]
[null,"D1487 Local South",null,"Local","South","General Recreation  ",null,809.31138989999999,524.8533720829746,424769.81205417402,null,1,424769.81205417408,null,809.32875327475097,238.71387148704594,193198,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1772,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},617967.81205417402,"","","y","","",null,"","",1,"","",1,null,"","",617967.81205417402,"",""]
[null,"D1488 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1773,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1489 Local East",null,"Local","East","Access / Recreation Corridor",null,51.811554180000002,3915.8894318689399,202888.317462167,null,1,202888.317462167,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1774,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},202888.317462167,"y","","","","",null,1,"","","","",1,null,202888.317462167,"","","",""]
[null,"D1490 Local South",null,"Local","South","General Outdoor Sport ",null,1588.28,506.43695233234695,804363.68265042,null,1,804363.68265042,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1775,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},804363.68265042,"","","y","","",null,"","",1,"","",1,null,"","",804363.68265042,"",""]
[null,"D1490 Local South",null,"Local","South","General Recreation  ",null,4994.7299999999996,115.95122591339353,579145.06660640403,null,1,579145.06660640403,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1776,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},579145.06660640403,"","","y","","",null,"","",1,"","",1,null,"","",579145.06660640403,"",""]
[null,"D1491 Local West",null,"Local","West","General Recreation  ",null,5179.38,113.13240374683649,585955.70931829,null,1,585955.70931829,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1777,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},585955.70931829,"","","","y","",null,"","","",1,"",1,null,"","","",585955.70931829,""]
[null,"D1493 Local South",null,"Local","South","General Recreation  ",null,2682.28,184.11668771498015,493852.509124137,null,1,493852.50912413705,null,2682.2970286151499,325.1097811677584,872041,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1778,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1365893.509124137,"","","y","","",null,"","",1,"","",1,null,"","",1365893.509124137,"",""]
[null,"D1494 District East",null,"District","East","Access / Recreation Corridor",null,4247.96,273.74475443186611,1162856.76703639,null,1,1162856.76703639,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1779,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1162856.76703639,"","","","","y",null,"","","","",1,1,null,"","","","",1162856.76703639]
[null,"D1497 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,15537.93,107.33983381597999,1667838.82404433,null,null,590285.67798429495,null,null,0,null,2016,null,1667838.82404433,"","","","","y",null,"","","","",1,1,null,"","","","",1667838.82404433]
[null,"D1508 Local South",null,"Local","South","Access / Recreation Corridor",null,993.14100229999997,250.48711986240588,248769.02928339,null,1,{"$f":"IFERROR(J1781/100*100*L1781,0)","v":248769.02928339},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1781,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},248769.02928339,"","","y","","",null,"","",1,"","",1,null,"","",248769.02928339,"",""]
[null,"D1509 Local South",null,"Local","South","Access / Recreation Corridor",null,60744.62,9.7174972529961483,590285.67798429495,null,1,590285.67798429495,null,8921.7603866498393,20.72797205770307,184930,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1782,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},775215.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",775215.67798429495,"",""]
[null,"D1511 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1783,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1512 Local North",null,"Local","North","Access / Recreation Corridor",null,23087.53,25.567294465206757,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1784,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D1515 Local West",null,"Local","West","Access / Recreation Corridor",null,39441.4,14.966144152699826,590285.67798429495,null,1,590285.67798429495,null,30629.402276365701,9.7945104280238075E-5,3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1785,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590288.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590288.67798429495,""]
[null,"D1515 Local West",null,"Local","West","General Recreation  ",null,2455.0300000000002,197.74528426045993,485470.605217957,null,1,485470.605217957,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1786,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},485470.605217957,"","","","y","",null,"","","",1,"",1,null,"","","",485470.605217957,""]
[null,"D1516 Local West",null,"Local","West","Access / Recreation Corridor",null,1930.31,152.53869034561237,294446.95936103899,null,1,294446.95936103899,null,1930.30834297208,9.711919895209796,18747,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1787,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},313193.95936103899,"","","","y","",null,"","","",1,"",1,null,"","","",313193.95936103899,""]
[null,"D1517 Local East",null,"Local","East","General Recreation  ",null,817.90739610000003,519.72493431117778,425086.86771069898,null,1,425086.86771069898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1788,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},425086.86771069898,"y","","","","",null,1,"","","","",1,null,425086.86771069898,"","","",""]
[null,"D1518 Local West",null,"Local","West","General Recreation  ",null,6765.49,95.256647278643968,644457.89459719299,null,1,644457.89459719299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1789,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},644457.89459719299,"","","","y","",null,"","","",1,"",1,null,"","","",644457.89459719299,""]
[null,"D1519 District East",null,"District","East","Access / Recreation Corridor",null,10786.94,134.80441697871314,1454127.1576843599,null,1,1454127.1576843599,null,10786.9487254587,4.5037666569546175,48581.9,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1502709.0576843598,"","","","","y",null,"","","","",1,1,null,"","","","",1502709.0576843598]
[null,"D1520 District West",null,"District","West","Access / Recreation Corridor",null,14537.34,111.51860421352119,1621183.8657773901,null,1,1621183.8657773901,null,14537.2778064063,35.082221499217191,510000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1791,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2131183.8657773901,"","","","","y",null,"","","","",1,1,null,"","","","",2131183.8657773901]
[null,"D1521 District South",null,"District","South","General Recreation  ",null,51834.06,157.45569445513897,8161567.9137293398,null,1,8161567.9137293398,null,47308.637162902698,35.126934734512169,1661807.41,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1792,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9823375.32372934,"","","","","y",null,"","","","",1,1,null,"","","","",9823375.32372934]
[null,"D1522 Local South",null,"Local","South","General Recreation  ",null,21583.29,31.968788929460381,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1793,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1523 Local South",null,"Local","South","General Recreation  ",null,13885.19,49.692632395619569,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1794,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1524 Local East",null,"Local","East","Access / Recreation Corridor",null,4060.62,98.08329283377563,398278.98054668598,null,1,398278.98054668598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1795,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},398278.98054668598,"y","","","","",null,1,"","","","",1,null,398278.98054668598,"","","",""]
[null,"D1526 Local East",null,"Local","East","Access / Recreation Corridor",null,2630.04,124.92282754519019,328552.03335695202,null,1,328552.03335695202,null,2630.0782682097501,8.7130486864174319,22916,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1796,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},351468.03335695202,"y","","","","",null,1,"","","","",1,null,351468.03335695202,"","","",""]
[null,"D1528 District West",null,"District","West","Access / Recreation Corridor",null,16189.97,104.68198073179506,1694798.1275883401,null,1,1694798.1275883401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1797,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1694798.1275883401,"","","","","y",null,"","","","",1,1,null,"","","","",1694798.1275883401]
[null,"D1530 Local South",null,"Local","South","General Recreation  ",null,1520.05,296.69072831098515,450984.74156911299,null,1,450984.74156911299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1798,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},450984.74156911299,"","","y","","",null,"","",1,"","",1,null,"","",450984.74156911299,"",""]
[null,"D1531 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1799,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1532 Local West",null,"Local","West","Access / Recreation Corridor",null,23595.439999999999,25.016938780726065,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1800,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1533 Local West",null,"Local","West","General Recreation  ",null,908.68860210000003,471.48742338944209,428435.247667483,null,1,428435.24766748294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1801,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},428435.247667483,"","","","y","",null,"","","",1,"",1,null,"","","",428435.247667483,""]
[null,"D1534 Local West",null,"Local","West","General Recreation  ",null,888.42586019999999,481.39962435340868,427687.87536613399,null,1,427687.87536613399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1802,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},427687.87536613399,"","","","y","",null,"","","",1,"",1,null,"","","",427687.87536613399,""]
[null,"D1535 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,456.21050630000002,2187.6855695386885,998045.14130444895,null,null,518526.84248438798,null,14900.339413076201,723.93404612875418,10786863,2016,null,11784908.141304448,"","","","","y",null,"","","","",1,1,null,"","","","",11784908.141304448]
[null,"D1535 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,14900.37,713.20720084125435,10627051.179199001,null,null,null,null,null,0,null,2016,null,10627051.179199001,"","","","","y",null,"","","","",1,1,null,"","","","",10627051.179199001]
[null,"D1536 Local East",null,"Local","East","Access / Recreation Corridor",null,1317.63,200.8035119498926,264584.73145053699,null,1,{"$f":"IFERROR(J1805/100*100*L1805,0)","v":264584.73145053699},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1805,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},264584.73145053699,"y","","","","",null,1,"","","","",1,null,264584.73145053699,"","","",""]
[null,"D1538 Local East",null,"Local","East","General Recreation  ",null,2817.5,177.0505669826882,498839.97247372399,null,1,498839.97247372399,null,2755.4286605897,236.1407171618618,650668.9,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1806,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1149508.872473724,"y","","",{"$f":"IF(AND(X$10=$E1806,$D1806=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U1806=\"y\",1,\"\")","v":1},{"$f":"IF(V1806=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA1806:AE1806)","v":1},null,{"$f":"IF(AA1806=\"\",\"\",(AA1806/$AF1806)*$T1806)","v":1149508.872473724},{"$f":"IF(AB1806=\"\",\"\",(AB1806/$AF1806)*$T1806)","v":""},{"$f":"IF(AC1806=\"\",\"\",(AC1806/$AF1806)*$T1806)","v":""},{"$f":"IF(AD1806=\"\",\"\",(AD1806/$AF1806)*$T1806)","v":""},{"$f":"IF(AE1806=\"\",\"\",(AE1806/$AF1806)*$T1806)","v":""}]
[null,"D1539 Local East",null,"Local","East","General Recreation  ",null,3236.78,{"$f":"IFERROR(J1807/H1807,0)","v":158.89393888242975},514304.723495871,null,1,514304.723495871,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1807,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},514304.723495871,{"$f":"IF(AND(U$10=$E1807,$D1807=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D1807<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W1807=\"y\",1,\"\")","v":""},{"$f":"IF(X1807=\"y\",1,\"\")","v":""},{"$f":"IF(Y1807=\"y\",1,\"\")","v":""},1,null,514304.723495871,"","","",""]
[null,"D1540 Local East",null,"Local","East","General Recreation  ",null,3360.92,154.38734376262451,518883.51139867998,null,1,518883.51139867998,null,null,{"$f":"IFERROR(Q1808/O1808,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1808,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},518883.51139867998,"y","","","","",null,1,"","","","",1,null,518883.51139867998,"","","",""]
[null,"D1541 Local East",null,"Local","East","General Recreation  ",null,5784.59,105.15495733600549,608278.31465628406,null,1,608278.31465628406,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1809,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},608278.31465628406,"y","","","","",null,1,"","","","",1,null,608278.31465628406,"","","",""]
[null,"D1542 Local East",null,"Local","East","General Recreation  ",null,954.30359490000001,450.71371034607427,430117.714053976,null,1,430117.71405397606,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1810,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430117.714053976,"y","","","","",null,1,"","","","",1,null,430117.714053976,"","","",""]
[null,"D1543 Local South",null,"Local","South","General Recreation  ",null,3032.33,167.12025943259113,506763.77628522902,null,1,506763.77628522908,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1811,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},506763.77628522902,"","","y","","",null,"","",1,"","",1,null,"","",506763.77628522902,"",""]
[null,"D1544 Local South",null,"Local","South","General Recreation  ",null,17636.36,39.123245523074658,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1812,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1545 Local South",null,"Local","South","General Recreation  ",null,1606.37,282.72974103797071,454168.57411116501,null,1,454168.57411116495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1813,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},454168.57411116501,"","","y","","",null,"","",1,"","",1,null,"","",454168.57411116501,"",""]
[null,"D1546 Local East",null,"Local","East","General Recreation  ",null,15917.1,43.349080071956131,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1814,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1547 Local East",null,"Local","East","General Recreation  ",null,1943.14,240.12166950460235,466590.02088117303,null,1,466590.02088117303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1815,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466590.02088117303,"y","","","","",null,1,"","","","",1,null,466590.02088117303,"","","",""]
[null,"D1548 Local East",null,"Local","East","General Recreation  ",null,18655.490000000002,36.985983343955738,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1816,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1549 Local West",null,"Local","West","General Recreation  ",null,2014.56,232.91650824293046,469224.28084587801,null,1,469224.28084587801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1817,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469224.28084587801,"","","","y","",null,"","","",1,"",1,null,"","","",469224.28084587801,""]
[null,"D1550 Local North",null,"Local","North","General Recreation  ",null,4853.84,118.24626905808617,573948.47060490097,null,1,573948.47060490097,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1818,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},573948.47060490097,"","y","","","",null,"",1,"","","",1,null,"",573948.47060490097,"","",""]
[null,"D1551 District South",null,"District","South","General Recreation  ",null,21553.08,357.2857404068917,7700608.1458489699,null,1,7700608.1458489699,null,35710.266294718298,103.64213975484711,3701088.41,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1819,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11401696.555848971,"","","","","y",null,"","","","",1,1,null,"","","","",11401696.555848971]
[null,"D1551 Local South",null,"Local","South","General Outdoor Sport ",null,17096.78,62.523365502466547,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1820,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","y","","",null,"","",1,"","",1,null,"","",1068948.22485526,"",""]
[null,"D1556 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1821,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1557 District East",null,"District","East","Access / Recreation Corridor",null,22651.46,87.527109802225553,1982616.8266007199,null,1,1982616.8266007199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1822,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1982616.8266007199,"","","","","y",null,"","","","",1,1,null,"","","","",1982616.8266007199]
[null,"D1559 Local East",null,"Local","East","General Recreation  ",null,7747.54,87.857551069569823,680679.89121353498,null,1,680679.89121353498,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1823,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},680679.89121353498,"y","","","","",null,1,"","","","",1,null,680679.89121353498,"","","",""]
[null,"D1562 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1824,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1565 Local South",null,"Local","South","General Recreation  ",null,17610.3,39.181140719541006,689991.64241333294,null,1,689991.64241333294,null,17610.338177267098,124.30317793815975,2189021,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1825,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2879012.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",2879012.6424133331,"",""]
[null,"D1566 District South",null,"District","South","General Outdoor Sport ",null,35456.04,231.10079441452402,8193919.0107931402,null,1,8193919.0107931402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1826,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8193919.0107931402,"","","","","y",null,"","","","",1,1,null,"","","","",8193919.0107931402]
[null,"D1566 District South",null,"District","South","General Recreation  ",null,65182.16,125.21168236415208,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1827,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D1567 Local South",null,"Local","South","Access / Recreation Corridor",null,6001.66,82.124931884323004,492885.91869286599,null,1,492885.91869286599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1828,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},492885.91869286599,"","","y","","",null,"","",1,"","",1,null,"","",492885.91869286599,"",""]
[null,"D1567 Local South",null,"Local","South","General Recreation  ",null,2638.18,186.57783844599422,492225.92183145299,null,1,492225.92183145299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1829,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},492225.92183145299,"","","y","","",null,"","",1,"","",1,null,"","",492225.92183145299,"",""]
[null,"D1568 Local West",null,"Local","West","Access / Recreation Corridor",null,26538.48,22.242633262503919,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1830,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1569 Local West",null,"Local","West","Access / Recreation Corridor",null,23277,25.359181938578637,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1831,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1569 Local West",null,"Local","West","General Recreation  ",null,1870.3,248.03688474753997,463903.385543324,null,1,463903.385543324,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1832,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},463903.385543324,"","","","y","",null,"","","",1,"",1,null,"","","",463903.385543324,""]
[null,"D1572 District East",null,"District","East","General Recreation  ",null,40398.959999999999,202.02420838876398,8161567.9137293398,null,1,8161567.9137293398,null,40398.937716668603,65.707931199011227,2654530.62,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1833,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10816098.533729341,"","","","","y",null,"","","","",1,1,null,"","","","",10816098.533729341]
[null,"D1573 Local West",null,"Local","West","Access / Recreation Corridor",null,12371.39,47.713771692937897,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1834,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1576 Local West",null,"Local","West","Access / Recreation Corridor",null,11393.92,51.807075877686955,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1835,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1576 Local West",null,"Local","West","General Recreation  ",null,9292.64,74.251412129742789,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1836,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1578 Local West",null,"Local","West","General Recreation  ",null,4274.95,129.26388703337699,552596.65387333499,null,1,552596.65387333499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1837,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},552596.65387333499,"","","","y","",null,"","","",1,"",1,null,"","","",552596.65387333499,""]
[null,"D1579 Local West",null,"Local","West","General Recreation  ",null,2633.07,186.86834921071943,492037.44425626902,null,1,492037.44425626902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1838,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},492037.44425626902,"","","","y","",null,"","","",1,"",1,null,"","","",492037.44425626902,""]
[null,"D1582 District East",null,"District","East","General Outdoor Sport ",null,32837.480000000003,245.90855579358342,8075017.2827006802,null,1,8075017.2827006802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1839,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8075017.2827006802,"","","","","y",null,"","","","",1,1,null,"","","","",8075017.2827006802]
[null,"D1582 Local East",null,"Local","East","General Recreation  ",null,29994.9,23.00363203122307,689991.64241333294,null,1,689991.64241333294,null,32837.457075586302,17.902185868011642,587862.26,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1840,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1277853.9024133328,"y","","","","",null,1,"","","","",1,null,1277853.9024133328,"","","",""]
[null,"D1591 Local East",null,"Local","East","General Recreation  ",null,3220,159.52975430907082,513685.80887520802,null,1,513685.80887520802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1841,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},513685.80887520802,"y","","","","",null,1,"","","","",1,null,513685.80887520802,"","","",""]
[null,"D1592 Local South",null,"Local","South","General Recreation  ",null,12401.96,55.635693262462787,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1842,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1593 Local East",null,"Local","East","Access / Recreation Corridor",null,2138.2722017999999,142.44356088309786,304583.10656173399,null,1,304583.10656173399,null,605.03014903070004,297.5058355164158,180000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1843,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},484583.10656173399,"y","","","","",null,1,"","","","",1,null,484583.10656173399,"","","",""]
[null,"D1594 Local East",null,"Local","East","General Recreation  ",null,689.936915,609.28294595128739,420366.79609174299,null,1,420366.79609174299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1844,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},420366.79609174299,"y","","","","",null,1,"","","","",1,null,420366.79609174299,"","","",""]
[null,"D1595 Local South",null,"Local","South","General Recreation  ",null,6361.21,98.966455211972558,629546.40455895197,null,1,629546.40455895197,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1845,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},629546.40455895197,"","","y","","",null,"","",1,"","",1,null,"","",629546.40455895197,"",""]
[null,"D1597 Local West",null,"Local","West","Access / Recreation Corridor",null,3141.36,112.52258289426968,353473.94100074301,null,1,353473.94100074301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1846,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},353473.94100074301,"","","","y","",null,"","","",1,"",1,null,"","","",353473.94100074301,""]
[null,"D1600 District North",null,"District","North","General Outdoor Sport ",null,122300.6589717,68.68522227562454,8400247.9459265694,null,1,8400247.9459265694,null,100081.04462119201,51.877522358520736,5191956.63,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1847,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13592204.575926568,"","","","","y",null,"","","","",1,1,null,"","","","",13592204.575926568]
[null,"D1601 Local South",null,"Local","South","Access / Recreation Corridor",null,7022.64,77.271343116805639,542648.82502580399,null,1,542648.82502580399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1848,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},542648.82502580399,"","","y","","",null,"","",1,"","",1,null,"","",542648.82502580399,"",""]
[null,"D1602 District West",null,"District","West","Access / Recreation Corridor",null,1589.92,656.92476327292559,1044457.81962289,null,1,1044457.81962289,null,1589.8813940928801,12.931153277462,20559,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1849,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1065016.8196228901,"","","","","y",null,"","","","",1,1,null,"","","","",1065016.8196228901]
[null,"D1604 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1850,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1605 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1851,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1607 Local South",null,"Local","South","General Recreation  ",null,15455.79,44.642922970183527,689991.64241333294,null,1,689991.64241333294,null,15455.673014181601,47.878859711964736,740000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1852,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1429991.6424133331,"","","y","","",null,"","",1,"","",1,null,"","",1429991.6424133331,"",""]
[null,"D1608 Local South",null,"Local","South","Access / Recreation Corridor",null,12307.27,47.962357044600054,590285.67798429495,null,1,590285.67798429495,null,12307.334190986199,0.72208976063303565,8887,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1853,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},599172.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",599172.67798429495,"",""]
[null,"D1609 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1854,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1609 Local West",null,"Local","West","Access / Recreation Corridor",null,18882.3,31.261322931226331,590285.67798429495,null,1,590285.67798429495,null,13772.9812212748,7.5364947016454638,103800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1855,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},694085.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",694085.67798429495,""]
[null,"D1610 Local South",null,"Local","South","Access / Recreation Corridor",null,20213.599999999999,29.202402243256767,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1856,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1610 Local South",null,"Local","South","General Recreation  ",null,691.87611159999994,607.67862121160715,420438.321546336,null,1,420438.321546336,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1857,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},420438.321546336,"","","y","","",null,"","",1,"","",1,null,"","",420438.321546336,"",""]
[null,"D1611 Local East",null,"Local","East","General Recreation  ",null,4030.71,134.86162231783408,543588.08969271695,null,1,543588.08969271695,null,4030.7335231912798,43.181222226319896,174052,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1858,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},717640.08969271695,"y","","","","",null,1,"","","","",1,null,717640.08969271695,"","","",""]
[null,"D1612 Local South",null,"Local","South","Access / Recreation Corridor",null,1603.07,173.72739332818716,278497.17242261698,null,1,278497.17242261698,null,1603.07923524745,124.97011725629154,200337,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1859,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},478834.17242261698,"","","y","","",null,"","",1,"","",1,null,"","",478834.17242261698,"",""]
[null,"D1613 Local South",null,"Local","South","General Recreation  ",null,2994.65,168.75894835578683,505373.98469365702,null,1,505373.98469365697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1860,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},505373.98469365702,"","","y","","",null,"","",1,"","",1,null,"","",505373.98469365702,"",""]
[null,"D1615 Local East",null,"Local","East","General Recreation  ",null,20548.18,33.579209565680898,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1861,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1616 District North",null,"District","North","Access / Recreation Corridor",null,13193.88,118.33828873557513,1561341.1809825299,null,1,1561341.1809825299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1862,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1561341.1809825299,"","","","","y",null,"","","","",1,1,null,"","","","",1561341.1809825299]
[null,"D1617 Local South",null,"Local","South","Access / Recreation Corridor",null,18137.03,32.545884192962959,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1863,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1617 Local South",null,"Local","South","General Recreation  ",null,60806.58,11.347318701583495,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1864,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1619 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1865,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1619 Local East",null,"Local","East","Access / Recreation Corridor",null,12384.83,47.661992775378828,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1866,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1620 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1867,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1622 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1868,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1623 Local South",null,"Local","South","General Recreation  ",null,4393.57,126.76976621154689,556971.84173406602,null,1,{"$f":"IFERROR(J1869/100*100*L1869,0)","v":556971.84173406602},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1869,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},556971.84173406602,"","","y","","",null,"","",1,"","",1,null,"","",556971.84173406602,"",""]
[null,"D1624 Local West",null,"Local","West","General Recreation  ",null,980.16030599999999,439.79684960046427,431071.41468222701,null,1,431071.41468222701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1870,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},431071.41468222701,"","","","y","",null,{"$f":"IF(U1870=\"y\",1,\"\")","v":""},{"$f":"IF(V1870=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA1870:AE1870)","v":1},null,{"$f":"IF(AA1870=\"\",\"\",(AA1870/$AF1870)*$T1870)","v":""},{"$f":"IF(AB1870=\"\",\"\",(AB1870/$AF1870)*$T1870)","v":""},{"$f":"IF(AC1870=\"\",\"\",(AC1870/$AF1870)*$T1870)","v":""},{"$f":"IF(AD1870=\"\",\"\",(AD1870/$AF1870)*$T1870)","v":431071.41468222701},{"$f":"IF(AE1870=\"\",\"\",(AE1870/$AF1870)*$T1870)","v":""}]
[null,"D1629 Local North",null,"Local","North","General Recreation  ",null,1139.6199999999999,{"$f":"IFERROR(J1871/H1871,0)","v":383.41985617599113},436952.93649528298,null,1,436952.93649528292,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1871,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},436952.93649528298,{"$f":"IF(AND(U$10=$E1871,$D1871=\"Local\"),\"y\",\"\")","v":""},"y","","",{"$f":"IF($D1871<>\"Local\",\"y\",\"\")","v":""},null,"",1,{"$f":"IF(W1871=\"y\",1,\"\")","v":""},{"$f":"IF(X1871=\"y\",1,\"\")","v":""},{"$f":"IF(Y1871=\"y\",1,\"\")","v":""},1,null,"",436952.93649528298,"","",""]
[null,"D1630 District East",null,"District","East","Access / Recreation Corridor",null,5610.58,218.07957630102769,1223552.9092030199,null,1,1223552.9092030199,null,null,{"$f":"IFERROR(Q1872/O1872,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1872,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1223552.9092030199,"","","","","y",null,"","","","",1,1,null,"","","","",1223552.9092030199]
[null,"D1631 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,1785.1323729803501,159.21458503689828,284219.11,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1873,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},284219.11,"","","","","y",null,"","","","",1,1,null,"","","","",284219.11]
[null,"D1631 Local East",null,"Local","East","Access / Recreation Corridor",null,3603.96,104.33556964174409,376021.21956606,null,1,376021.21956606,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1874,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376021.21956606,"y","","","","",null,1,"","","","",1,null,376021.21956606,"","","",""]
[null,"D1632 Local South",null,"Local","South","General Recreation  ",null,4597.1099999999997,122.79001904348974,564479.22444501705,null,1,564479.22444501705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1875,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},564479.22444501705,"","","y","","",null,"","",1,"","",1,null,"","",564479.22444501705,"",""]
[null,"D1633 Local West",null,"Local","West","Access / Recreation Corridor",null,10135.9,58.237125266063693,590285.67798429495,null,1,590285.67798429495,null,4545.9971827153304,36.611769279757219,166437,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1876,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},756722.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",756722.67798429495,""]
[null,"D1635 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1877,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1636 Local West",null,"Local","West","Access / Recreation Corridor",null,5053.95,88.385167372277536,446694.21664112201,null,1,446694.21664112195,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1878,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},446694.21664112201,"","","","y","",null,"","","",1,"",1,null,"","","",446694.21664112201,""]
[null,"D1637 Local East",null,"Local","East","General Recreation  ",null,6302.75,99.542289014214603,627390.16208434105,null,1,627390.16208434105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1879,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},627390.16208434105,"y","","","","",null,1,"","","","",1,null,627390.16208434105,"","","",""]
[null,"D1638 District East",null,"District","East","General Recreation  ",null,23372.01,333.72694939862168,7799869.5986140799,null,1,7799869.5986140799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1880,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7799869.5986140799,"","","","","y",null,"","","","",1,1,null,"","","","",7799869.5986140799]
[null,"D1638 Local East",null,"Local","East","Access / Recreation Corridor",null,17435.14,33.856090515148999,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1881,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1639 District West",null,"District","West","Urban Common  ",null,960.26621920000002,689.73166876485288,662326.02182733198,null,1,662326.02182733198,null,960.28638769515305,448.45996519187531,430650,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1882,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1092976.021827332,"","","","","y",null,"","","","",1,1,null,"","","","",1092976.021827332]
[null,"D1640 Local West",null,"Local","West","Access / Recreation Corridor",null,7375.97,75.90462641272903,559870.247281497,null,1,559870.247281497,null,7375.9454203607502,11.798623097151882,87026,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1883,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},646896.247281497,"","","","y","",null,"","","",1,"",1,null,"","","",646896.247281497,""]
[null,"D1641 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1884,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1642 District West",null,"District","West","Access / Recreation Corridor",null,1693.62,619.42879851713496,1049077.00174459,null,1,1049077.00174459,null,1693.6074249777,425.12803698264395,720000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1885,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1769077.00174459,"","","","","y",null,"","","","",1,1,null,"","","","",1769077.00174459]
[null,"D1644 Local East",null,"Local","East","Access / Recreation Corridor",null,945.28248659999997,260.70131704642438,246436.389237539,null,1,246436.38923753903,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1886,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246436.389237539,"y","","","","",null,1,"","","","",1,null,246436.389237539,"","","",""]
[null,"D1645 Local East",null,"Local","East","Access / Recreation Corridor",null,2092.09,144.51202893540142,302332.17061546398,null,1,302332.17061546398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1887,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},302332.17061546398,"y","","","","",null,1,"","","","",1,null,302332.17061546398,"","","",""]
[null,"D1648 Local South",null,"Local","South","Access / Recreation Corridor",null,858.86970289999999,282.02718115404491,242224.60128749901,null,1,242224.60128749898,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1888,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},242224.60128749901,"","","y","","",null,"","",1,"","",1,null,"","",242224.60128749901,"",""]
[null,"D1649 Local South",null,"Local","South","General Recreation  ",null,3351.25,154.72639835416277,518526.84248438798,null,1,518526.84248438798,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1889,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},518526.84248438798,"","","y","","",null,"","",1,"","",1,null,"","",518526.84248438798,"",""]
[null,"D1650 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1890,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1651 District West",null,"District","West","General Recreation  ",null,27904.12,288.38726781365693,8047192.9275444197,null,1,8047192.9275444197,null,27904.147354073601,7.6518650539891642,213518.77,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1891,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8260711.6975444192,"","","","","y",null,"","","","",1,1,null,"","","","",8260711.6975444192]
[null,"D1652 Local South",null,"Local","South","Access / Recreation Corridor",null,51217.97,11.524972153021585,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1892,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1655 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1893,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1656 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1894,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1657 Local South",null,"Local","South","General Recreation  ",null,2096.36,225.2673192636031,472241.39741144702,null,1,472241.39741144702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1895,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},472241.39741144702,"","","y","","",null,"","",1,"","",1,null,"","",472241.39741144702,"",""]
[null,"D1658 Local North",null,"Local","North","General Recreation  ",null,3317.05,155.94139595154792,517265.407441082,null,1,517265.40744108194,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1896,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},517265.407441082,"","y","","","",null,"",1,"","","",1,null,"",517265.407441082,"","",""]
[null,"D1661 Local West",null,"Local","West","Access / Recreation Corridor",null,812.02256139999997,295.4859475140687,239941.25595808,null,1,239941.25595808,null,812.00246137756301,1.2315233605369852E-3,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1897,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},239942.25595808,"","","","y","",null,"","","",1,"",1,null,"","","",239942.25595808,""]
[null,"D1662 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1898,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1663 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1899,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1664 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1900,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1665 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1901,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1666 Local West",null,"Local","West","Access / Recreation Corridor",null,2187.8200000000002,140.32145368497547,306998.08280106302,null,1,306998.08280106302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1902,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},306998.08280106302,"","","","y","",null,"","","",1,"",1,null,"","","",306998.08280106302,""]
[null,"D1667 Local West",null,"Local","West","Access / Recreation Corridor",null,8496.76,69.471854916967757,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1903,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1668 Local West",null,"Local","West","Access / Recreation Corridor",null,5672.68,84.061029984604986,476851.32357306901,null,1,476851.32357306901,null,5672.6792620983197,3.5256708648466782E-4,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1904,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},476853.32357306901,"","","","y","",null,"","","",1,"",1,null,"","","",476853.32357306901,""]
[null,"D1669 District West",null,"District","West","Access / Recreation Corridor",null,7545,173.58769269848509,1309719.14141007,null,1,1309719.14141007,null,7545.00330549108,7.4205401552645069,55988,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1905,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1365707.14141007,"","","","","y",null,"","","","",1,1,null,"","","","",1365707.14141007]
[null,"D1671 Local East",null,"Local","East","General Recreation  ",null,4289.83,128.94345201776528,553145.48876937001,null,1,553145.48876937001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1906,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},553145.48876937001,"y","","","","",null,1,"","","","",1,null,553145.48876937001,"","","",""]
[null,"D1672 Local West",null,"Local","West","Access / Recreation Corridor",null,6071.24,81.742324655448812,496277.27114114701,null,1,496277.27114114707,null,6071.22644460028,319.93535700312435,1942400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1907,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2438677.2711411472,"","","","y","",null,"","","",1,"",1,null,"","","",2438677.2711411472,""]
[null,"D1673 Local North",null,"Local","North","General Recreation  ",null,1367.43,325.68796609566488,445355.49547819502,null,1,445355.49547819502,null,279.809560003846,233.22548378655475,65258.720000000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1908,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},510614.21547819499,"","y","","","",null,"",1,"","","",1,null,"",510614.21547819499,"","",""]
[null,"D1674 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1909,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1675 Local West",null,"Local","West","Access / Recreation Corridor",null,24862.7,23.741817179320627,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1910,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1676 District South",null,"District","South","General Outdoor Sport ",null,15989.62,457.17168529594824,7310001.5226418003,null,1,7310001.5226418003,null,52717.753183534704,12.055814059209613,635555.43000000005,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1911,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7945556.9526418,"","","","","y",null,"","","","",1,1,null,"","","","",7945556.9526418]
[null,"D1676 District South",null,"District","South","General Recreation  ",null,41496.92,196.67888396848105,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1912,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D1677 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1913,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1678 Local East",null,"Local","East","Access / Recreation Corridor",null,6448.47,79.811736331622839,514663.58738237998,null,1,514663.58738237998,null,6448.5043789404299,239.54546810028145,1544710,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1914,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2059373.5873823799,"y","","","","",null,1,"","","","",1,null,2059373.5873823799,"","","",""]
[null,"D1679 Local West",null,"Local","West","Access / Recreation Corridor",null,4332.99,94.981614393704589,411554.38535177801,null,1,411554.38535177801,null,9516.2161825556304,115.48285042268434,1098959.77,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1915,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1510514.155351778,"","","","y","",null,"","","",1,"",1,null,"","","",1510514.155351778,""]
[null,"D1679 Local West",null,"Local","West","General Recreation  ",null,5183.26,113.07532701288262,586098.81949279399,null,1,586098.81949279399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1916,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},586098.81949279399,"","","","y","",null,"","","",1,"",1,null,"","","",586098.81949279399,""]
[null,"D1680 Local East",null,"Local","East","Access / Recreation Corridor",null,41473.69,14.2327745128127,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1917,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1680 Local East",null,"Local","East","General Recreation  ",null,2752.53,180.35902051280021,496443.61473209801,null,1,496443.61473209801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1918,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},496443.61473209801,"y","","","","",null,1,"","","","",1,null,496443.61473209801,"","","",""]
[null,"D1681 Local East",null,"Local","East","Access / Recreation Corridor",null,6625.99,78.979287849197036,523315.971495901,null,1,523315.971495901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1919,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},523315.971495901,"y","","","","",null,1,"","","","",1,null,523315.971495901,"","","",""]
[null,"D1682 District West",null,"District","West","Access / Recreation Corridor",null,23987.08,85.133759038405259,2042110.28875495,null,1,2042110.28875495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1920,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2042110.28875495,"","","","","y",null,"","","","",1,1,null,"","","","",2042110.28875495]
[null,"D1683 Local South",null,"Local","South","Access / Recreation Corridor",null,4659.01,91.745823486657031,427444.70908256999,null,1,427444.70908256999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1921,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},427444.70908256999,"","","y","","",null,"","",1,"","",1,null,"","",427444.70908256999,"",""]
[null,"D1683 Local South",null,"Local","South","General Recreation  ",null,5994.05,102.7692546834863,616004.05103555101,null,1,616004.05103555101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1922,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},616004.05103555101,"","","y","","",null,"","",1,"","",1,null,"","",616004.05103555101,"",""]
[null,"D1686 Local North",null,"Local","North","General Recreation  ",null,543.49256330000003,763.51611970217732,414965.333017806,null,1,414965.333017806,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1923,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},414965.333017806,"","y","","","",null,"",1,"","","",1,null,"",414965.333017806,"","",""]
[null,"D1689 District West",null,"District","West","General Recreation  ",null,5992.09,1143.4114014459212,6851424.0244900901,null,1,6851424.0244900892,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1924,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6851424.0244900901,"","","","","y",null,"","","","",1,1,null,"","","","",6851424.0244900901]
[null,"D1689 Local West",null,"Local","West","Access / Recreation Corridor",null,15453.57,38.197366562179155,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1925,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1690 Local South",null,"Local","South","General Recreation  ",null,2061.9699999999998,228.40921759078844,470972.95439567801,null,1,470972.95439567795,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1926,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},470972.95439567801,"","","y","","",null,"","",1,"","",1,null,"","",470972.95439567801,"",""]
[null,"D1691 Local East",null,"Local","East","Access / Recreation Corridor",null,943.7115106,261.05416387871281,246359.81934240001,null,1,246359.81934239998,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1927,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246359.81934240001,"y","","","","",null,1,"","","","",1,null,246359.81934240001,"","","",""]
[null,"D1692 Local East",null,"Local","East","Access / Recreation Corridor",null,835.48506729999997,288.55671486040217,241084.82633501,null,1,241084.82633500997,null,1656.2037259516701,199.25084989793689,330000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1928,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},571084.82633501,"y","","","","",null,1,"","","","",1,null,571084.82633501,"","","",""]
[null,"D1692 Local East",null,"Local","East","General Recreation  ",null,820.7044942,518.0793319219672,425190.03606049198,null,1,425190.03606049198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1929,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},425190.03606049198,"y","","","","",null,1,"","","","",1,null,425190.03606049198,"","","",""]
[null,"D1694 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1930,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1695 Local South",null,"Local","South","Access / Recreation Corridor",null,6044.21,81.889911156263764,494959.81990980101,null,1,494959.81990980101,null,6044.22303312448,83.998389407140834,507705,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1931,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1002664.819909801,"","","y","","",null,"","",1,"","",1,null,"","",1002664.819909801,"",""]
[null,"D1697 Local South",null,"Local","South","Access / Recreation Corridor",null,7224.18,76.475385713667293,552471.95196496102,null,1,552471.95196496102,null,875.72033921115303,376.83263163359123,330000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1932,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},882471.95196496102,"","","y","","",null,"","",1,"","",1,null,"","",882471.95196496102,"",""]
[null,"D1698 Local East",null,"Local","East","General Recreation  ",null,5413.16,109.83944058051065,594578.46617279702,null,1,{"$f":"IFERROR(J1933/100*100*L1933,0)","v":594578.46617279702},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1933,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},594578.46617279702,"y","","","","",null,1,"","","","",1,null,594578.46617279702,"","","",""]
[null,"D1699 Local West",null,"Local","West","General Recreation  ",null,11639.11,59.282165252612351,689991.64241333294,null,1,689991.64241333294,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1934,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","",{"$f":"IF(AND(X$10=$E1934,$D1934=\"Local\"),\"y\",\"\")","v":"y"},"",null,{"$f":"IF(U1934=\"y\",1,\"\")","v":""},{"$f":"IF(V1934=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA1934:AE1934)","v":1},null,{"$f":"IF(AA1934=\"\",\"\",(AA1934/$AF1934)*$T1934)","v":""},{"$f":"IF(AB1934=\"\",\"\",(AB1934/$AF1934)*$T1934)","v":""},{"$f":"IF(AC1934=\"\",\"\",(AC1934/$AF1934)*$T1934)","v":""},{"$f":"IF(AD1934=\"\",\"\",(AD1934/$AF1934)*$T1934)","v":689991.64241333294},{"$f":"IF(AE1934=\"\",\"\",(AE1934/$AF1934)*$T1934)","v":""}]
[null,"D1702 Local East",null,"Local","East","Access / Recreation Corridor",null,3429.92,{"$f":"IFERROR(J1935/H1935,0)","v":107.1565668631592},367538.451815287,null,1,367538.451815287,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1935,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},367538.451815287,{"$f":"IF(AND(U$10=$E1935,$D1935=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D1935<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W1935=\"y\",1,\"\")","v":""},{"$f":"IF(X1935=\"y\",1,\"\")","v":""},{"$f":"IF(Y1935=\"y\",1,\"\")","v":""},1,null,367538.451815287,"","","",""]
[null,"D1703 Local East",null,"Local","East","Access / Recreation Corridor",null,863.70796069999994,280.7203714930921,242460.41958924499,null,1,242460.41958924496,null,863.71570526065898,{"$f":"IFERROR(Q1936/O1936,0)","v":216.50642550671884},187000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1936,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},429460.41958924499,"y","","","","",null,1,"","","","",1,null,429460.41958924499,"","","",""]
[null,"D1704 Local East",null,"Local","East","General Recreation  ",null,4255.47,129.68676838881933,551878.15227556904,null,1,551878.15227556904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1937,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},551878.15227556904,"y","","","","",null,1,"","","","",1,null,551878.15227556904,"","","",""]
[null,"D1706 Local South",null,"Local","South","General Recreation  ",null,3144.63,162.46930699363898,510905.85685140698,null,1,510905.85685140698,null,3144.6747251402198,276.65818440449578,870000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1938,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1380905.8568514069,"","","y","","",null,"","",1,"","",1,null,"","",1380905.8568514069,"",""]
[null,"D1710 District West",null,"District","West","Access / Recreation Corridor",null,3480.46,324.28744306535918,1128669.47409126,null,1,1128669.47409126,null,1750.92171331903,56.318908635312916,98610,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1939,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1227279.47409126,"","","","","y",null,"","","","",1,1,null,"","","","",1227279.47409126]
[null,"D1710 Local West",null,"Local","West","General Recreation  ",null,7234.28,91.474034141184333,661748.77570688701,null,1,661748.77570688701,null,5519.4890359168003,55.854083230150479,308286,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1940,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},970034.77570688701,"","","","y","",null,"","","",1,"",1,null,"","","",970034.77570688701,""]
[null,"D1713 Local East",null,"Local","East","General Recreation  ",null,13472.73,51.213944197897007,689991.64241333294,null,1,689991.64241333294,null,13472.7221024058,506.46632121815554,6823480,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1941,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7513471.6424133331,"y","","","","",null,1,"","","","",1,null,7513471.6424133331,"","","",""]
[null,"D1715 Local East",null,"Local","East","Access / Recreation Corridor",null,1319.2,200.62253924735444,264661.25377511,null,1,264661.25377511,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1942,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},264661.25377511,"y","","","","",null,1,"","","","",1,null,264661.25377511,"","","",""]
[null,"D1716 Local North",null,"Local","North","Access / Recreation Corridor",null,9372.7099999999991,62.979189368314501,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1943,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D1717 Local South",null,"Local","South","General Recreation  ",null,3835.61,139.84529409803838,536392.00849537703,null,1,536392.00849537703,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1944,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},536392.00849537703,"","","y","","",null,"","",1,"","",1,null,"","",536392.00849537703,"",""]
[null,"D1718 Local East",null,"Local","East","General Recreation  ",null,8239.23,83.744675462796039,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1945,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1719 Local West",null,"Local","West","Access / Recreation Corridor",null,70.090418479999997,2907.3764978830386,203779.23541553901,null,1,203779.23541553901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1946,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},203779.23541553901,"","","","y","",null,"","","",1,"",1,null,"","","",203779.23541553901,""]
[null,"D1720 Local West",null,"Local","West","General Recreation  ",null,4002.47,135.55291699384381,542546.48368035001,null,1,542546.48368035001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1947,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},542546.48368035001,"","","","y","",null,"","","",1,"",1,null,"","","",542546.48368035001,""]
[null,"D1721 Local North",null,"Local","North","Access / Recreation Corridor",null,370.67119289999999,589.28140890263126,218429.64279173099,null,1,218429.64279173096,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1948,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},218429.64279173099,"","y","","","",null,"",1,"","","",1,null,"",218429.64279173099,"","",""]
[null,"D1722 Local South",null,"Local","South","General Recreation  ",null,10001.290000000001,68.990264497213147,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1949,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1723 District West",null,"District","West","General Recreation  ",null,34405.019999999997,237.22026360482687,8161567.9137293398,null,1,8161567.9137293398,null,34404.916284689702,556.08669039296149,19132116.030000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1950,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27293683.943729341,"","","","","y",null,"","","","",1,1,null,"","","","",27293683.943729341]
[null,"D1724 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1951,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1727 Local North",null,"Local","North","General Recreation  ",null,4250.03,129.80555500990323,551677.50295873894,null,1,551677.50295873894,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1952,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},551677.50295873894,"","y","","","",null,"",1,"","","",1,null,"",551677.50295873894,"","",""]
[null,"D1733 Local South",null,"Local","South","General Recreation  ",null,10480.879999999999,65.833369184012511,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1953,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1734 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1954,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1735 Local South",null,"Local","South","Access / Recreation Corridor",null,27403.21,21.540749349594261,590285.67798429495,null,1,590285.67798429495,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1955,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1736 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1956,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1736 Local South",null,"Local","South","General Recreation  ",null,7923.27,86.727011456169606,687161.52806032496,null,1,687161.52806032496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1957,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},687161.52806032496,"","","y","","",null,"","",1,"","",1,null,"","",687161.52806032496,"",""]
[null,"D1737 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1958,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1738 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1959,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1739 District West",null,"District","West","Access / Recreation Corridor",null,6868.38,186.3001144810392,1279579.98029928,null,1,1279579.98029928,null,4721.0709043838597,48.178537159607593,227454.29,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1960,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1507034.2702992801,"","","","","y",null,"","","","",1,1,null,"","","","",1507034.2702992801]
[null,"D1741 Local North",null,"Local","North","General Recreation  ",null,1360.03,327.25936442049147,445082.55339280103,null,1,445082.55339280103,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1961,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},445082.55339280103,"","y","","","",null,"",1,"","","",1,null,"",445082.55339280103,"","",""]
[null,"D1742 Local East",null,"Local","East","Access / Recreation Corridor",null,12692.71,46.505882351703853,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1962,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1743 Local South",null,"Local","South","Access / Recreation Corridor",null,19280.810000000001,30.615190854756356,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1963,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1743 Local South",null,"Local","South","General Recreation  ",null,6758.58,95.316327646331032,644203.02570393996,null,1,644203.02570393996,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1964,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},644203.02570393996,"","","y","","",null,"","",1,"","",1,null,"","",644203.02570393996,"",""]
[null,"D1746 Local East",null,"Local","East","General Recreation  ",null,6318.57,99.385409673713198,627973.66800203396,null,1,627973.66800203396,null,6318.55497002635,399.64913053363358,2525205,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1965,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3153178.6680020341,"y","","","","",null,1,"","","","",1,null,3153178.6680020341,"","","",""]
[null,"D1747 Local West",null,"Local","West","Access / Recreation Corridor",null,25902.58,22.788682748370814,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1966,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1748 Local West",null,"Local","West","General Recreation  ",null,19872.8,34.720403889403251,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1967,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1750 Local South",null,"Local","South","General Recreation  ",null,11971.47,57.636333918335254,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1968,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1752 Local East",null,"Local","East","General Recreation  ",null,4540.84,123.85456392959387,562403.75807405706,null,1,562403.75807405706,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1969,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},562403.75807405706,"y","","","","",null,1,"","","","",1,null,562403.75807405706,"","","",""]
[null,"D1753 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1970,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1755 District South",null,"District","South","Access / Recreation Corridor",null,1002.39,1015.8591537385448,1018287.05711598,null,1,1018287.05711598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1971,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1018287.05711598,"","","","","y",null,"","","","",1,1,null,"","","","",1018287.05711598]
[null,"D1756 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1972,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1757 District West",null,"District","West","General Outdoor Sport ",null,96777.26,86.799811711207468,8400247.9459265694,null,1,8400247.9459265694,null,128902.792631795,42.244199825480315,5445395.3300000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1973,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13845643.275926569,"","","","","y",null,"","","","",1,1,null,"","","","",13845643.275926569]
[null,"D1757 Local West",null,"Local","West","Access / Recreation Corridor",null,34733.910000000003,16.994507038922336,590285.67798429495,null,1,590285.67798429495,null,2601.9376738620399,127.65870733059373,332160,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1974,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},922445.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",922445.67798429495,""]
[null,"D1758 Local West",null,"Local","West","Access / Recreation Corridor",null,10881.01,54.249162346537219,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1975,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1759 District South",null,"District","South","Access / Recreation Corridor",null,19585.13,94.256771857755851,1846031.13021449,null,1,1846031.13021449,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1976,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1846031.13021449,"","","","","y",null,"","","","",1,1,null,"","","","",1846031.13021449]
[null,"D1759 Local South",null,"Local","South","General Recreation  ",null,9355.73,73.750700630878939,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1977,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1760 Local South",null,"Local","South","General Recreation  ",null,2288.44,209.45538826916808,479326.08873069502,null,1,479326.08873069502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1978,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},479326.08873069502,"","","y","","",null,"","",1,"","",1,null,"","",479326.08873069502,"",""]
[null,"D1761 District North",null,"District","North","Access / Recreation Corridor",null,12047.06,125.36316496923565,1510257.5701742801,null,1,1510257.5701742801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1979,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1510257.5701742801,"","","","","y",null,"","","","",1,1,null,"","","","",1510257.5701742801]
[null,"D1763 District East",null,"District","East","General Recreation  ",null,89863.24,90.822097152621467,8161567.9137293398,null,1,8161567.9137293398,null,89863.125060750201,111.36916274872814,10007981,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1980,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18169548.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",18169548.91372934]
[null,"D1764 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1981,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1765 Local South",null,"Local","South","Access / Recreation Corridor",null,4327.5200000000004,95.040063529255775,411287.77572412498,null,1,411287.77572412498,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1982,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},411287.77572412498,"","","y","","",null,"","",1,"","",1,null,"","",411287.77572412498,"",""]
[null,"D1765 Local South",null,"Local","South","General Recreation  ",null,8663.81,79.640671068886903,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1983,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1766 Local West",null,"Local","West","General Recreation  ",null,9406.07,73.355996969332878,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1984,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1768 Local West",null,"Local","West","Access / Recreation Corridor",null,11194.06,52.732045208288589,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1985,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1768 Local West",null,"Local","West","General Recreation  ",null,2586.77,189.55288333298981,490329.71201927803,null,1,490329.71201927803,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1986,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},490329.71201927803,"","","","y","",null,"","","",1,"",1,null,"","","",490329.71201927803,""]
[null,"D1769 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,5313.82,228.41877512131765,1213776.2556151601,null,null,590285.67798429495,null,null,0,null,2016,null,1213776.2556151601,"","","","","y",null,"","","","",1,1,null,"","","","",1213776.2556151601]
[null,"D1770 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,145819.15,15.842317529606847,2310113.2761973701,null,null,590285.67798429495,null,0,0,0,2016,null,2310113.2761973701,"","","","","y",null,"","","","",1,1,null,"","","","",2310113.2761973701]
[null,"D1771 District South",null,"District","South","Access / Recreation Corridor",null,3076.95,360.97292579484235,1110695.6440244401,null,1,{"$f":"IFERROR(J1989/100*100*L1989,0)","v":1110695.6440244401},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1989,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1110695.6440244401,"","","","","y",null,"","","","",1,1,null,"","","","",1110695.6440244401]
[null,"D1773 Local South",null,"Local","South","General Recreation  ",null,2105.0500000000002,224.48964154839882,472561.91994145699,null,1,472561.91994145699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1990,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},472561.91994145699,"","","y","","",null,"","",1,"","",1,null,"","",472561.91994145699,"",""]
[null,"D1774 Local West",null,"Local","West","Access / Recreation Corridor",null,18632.919999999998,31.679719441949786,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1991,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1775 District West",null,"District","West","General Recreation  ",null,1221.3699999999999,5396.4641569935657,6591079.4274272304,null,1,6591079.4274272313,null,1221.3752897813399,184.55261203160111,225408,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1992,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6816487.4274272304,"","","","","y",null,"","","","",1,1,null,"","","","",6816487.4274272304]
[null,"D1777 Local East",null,"Local","East","General Recreation  ",null,18002.009999999998,38.328588997191595,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1993,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1782 Local East",null,"Local","East","Access / Recreation Corridor",null,1147.99,223.27408877246751,256316.42116990499,null,1,256316.42116990496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1994,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},256316.42116990499,"y","","","","",null,1,"","","","",1,null,256316.42116990499,"","","",""]
[null,"D1783 Local South",null,"Local","South","Access / Recreation Corridor",null,4063.77,98.045045019569017,398432.51259917399,null,1,398432.51259917399,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1995,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},398432.51259917399,"","","y","","",null,"","",1,"","",1,null,"","",398432.51259917399,"",""]
[null,"D1784 Metropolitan West",null,"Metropolitan","West","Urban Common  ",null,2652.57,486.53794838147149,1290575.9657382399,null,null,null,null,null,0,null,2016,null,1290575.9657382399,"","","","","y",null,"","","","",1,1,null,"","","","",1290575.9657382399]
[null,"D1785 Local South",null,"Local","South","Access / Recreation Corridor",null,971.62753229999998,254.95413348472073,247720.45556744401,null,1,{"$f":"IFERROR(J1997/100*100*L1997,0)","v":247720.45556744401},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1997,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},247720.45556744401,"","","y","","",null,"","",1,"","",1,null,"","",247720.45556744401,"",""]
[null,"D1787 Local East",null,"Local","East","General Recreation  ",null,1105.48,394.12175208589213,435693.71449591202,null,1,435693.71449591196,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1998,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},435693.71449591202,"y","","","","",null,{"$f":"IF(U1998=\"y\",1,\"\")","v":1},{"$f":"IF(V1998=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA1998:AE1998)","v":1},null,{"$f":"IF(AA1998=\"\",\"\",(AA1998/$AF1998)*$T1998)","v":435693.71449591202},{"$f":"IF(AB1998=\"\",\"\",(AB1998/$AF1998)*$T1998)","v":""},{"$f":"IF(AC1998=\"\",\"\",(AC1998/$AF1998)*$T1998)","v":""},{"$f":"IF(AD1998=\"\",\"\",(AD1998/$AF1998)*$T1998)","v":""},{"$f":"IF(AE1998=\"\",\"\",(AE1998/$AF1998)*$T1998)","v":""}]
[null,"D1790 District South",null,"District","South","Urban Common  ",null,389.1614965,{"$f":"IFERROR(J1999/H1999,0)","v":1270.1132436193441},494279.17061137297,null,1,494279.17061137297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R1999,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},494279.17061137297,{"$f":"IF(AND(U$10=$E1999,$D1999=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D1999<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W1999=\"y\",1,\"\")","v":""},{"$f":"IF(X1999=\"y\",1,\"\")","v":""},{"$f":"IF(Y1999=\"y\",1,\"\")","v":1},1,null,"","","","",494279.17061137297]
[null,"D1791 Local West",null,"Local","West","General Recreation  ",null,4752.12,119.98784194269189,570196.62345270498,null,1,570196.62345270498,null,null,{"$f":"IFERROR(Q2000/O2000,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2000,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},570196.62345270498,"","","","y","",null,"","","",1,"",1,null,"","","",570196.62345270498,""]
[null,"D1792 Local East",null,"Local","East","Access / Recreation Corridor",null,18892.57,31.244329277821649,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2001,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1794 Local South",null,"Local","South","Access / Recreation Corridor",null,6790.39,78.247182036043426,531328.88242572895,null,1,531328.88242572895,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2002,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},531328.88242572895,"","","y","","",null,"","",1,"","",1,null,"","",531328.88242572895,"",""]
[null,"D1796 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2003,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D1797 Local West",null,"Local","West","Access / Recreation Corridor",null,17481.830000000002,33.765668581852978,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2004,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1799 Local South",null,"Local","South","General Recreation  ",null,7891.28,86.929066868997296,685981.60680198099,null,1,685981.60680198099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2005,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},685981.60680198099,"","","y","","",null,"","",1,"","",1,null,"","",685981.60680198099,"",""]
[null,"D1800 Local South",null,"Local","South","Access / Recreation Corridor",null,20233.8,29.173248622814054,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2006,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1801 Local South",null,"Local","South","General Recreation  ",null,2026.27,231.78361879412961,469656.19325398101,null,1,469656.19325398101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2007,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469656.19325398101,"","","y","","",null,"","",1,"","",1,null,"","",469656.19325398101,"",""]
[null,"D1802 District West",null,"District","West","Access / Recreation Corridor",null,5927.89,208.79049239628094,1237687.0719709899,null,1,1237687.0719709899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2008,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1237687.0719709899,"","","","","y",null,"","","","",1,1,null,"","","","",1237687.0719709899]
[null,"D1803 District South",null,"District","South","Access / Recreation Corridor",null,2942.35,375.44821705238672,1104700.06144409,null,1,1104700.06144409,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2009,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1104700.06144409,"","","","","y",null,"","","","",1,1,null,"","","","",1104700.06144409]
[null,"D1805 Local North",null,"Local","North","General Recreation  ",null,2378.89,202.89389272461065,482662.25246364903,null,1,482662.25246364903,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2010,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},482662.25246364903,"","y","","","",null,"",1,"","","",1,null,"",482662.25246364903,"","",""]
[null,"D1806 Local East",null,"Local","East","General Outdoor Sport ",null,19112.79,55.928424100053419,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2011,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"y","","","","",null,1,"","","","",1,null,1068948.22485526,"","","",""]
[null,"D1806 Local East",null,"Local","East","General Recreation  ",null,5633.57,106.98510590448259,602708.083070316,null,1,602708.083070316,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2012,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},602708.083070316,"y","","","","",null,1,"","","","",1,null,602708.083070316,"","","",""]
[null,"D1807 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2013,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1808 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2014,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1809 Local West",null,"Local","West","General Recreation  ",null,3342.41,155.0380675454355,518200.78734453901,null,1,518200.78734453901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2015,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},518200.78734453901,"","","","y","",null,"","","",1,"",1,null,"","","",518200.78734453901,""]
[null,"D1810 Local South",null,"Local","South","General Recreation  ",null,6397.17,98.617475470825838,630872.75555770297,null,1,630872.75555770297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2016,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},630872.75555770297,"","","y","","",null,"","",1,"","",1,null,"","",630872.75555770297,"",""]
[null,"D1811 Local East",null,"Local","East","General Recreation  ",null,8420,81.946750880443346,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2017,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1812 Local East",null,"Local","East","General Recreation  ",null,3308.04,156.26566849556897,516933.08201008203,null,1,516933.08201008203,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2018,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},516933.08201008203,"y","","","","",null,1,"","","","",1,null,516933.08201008203,"","","",""]
[null,"D1815 Local East",null,"Local","East","General Recreation  ",null,17003.68,40.578959520135228,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2019,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1816 Local East",null,"Local","East","Access / Recreation Corridor",null,1244.81,209.69903866429254,261035.460319698,null,1,261035.460319698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2020,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},261035.460319698,"y","","","","",null,1,"","","","",1,null,261035.460319698,"","","",""]
[null,"D1817 Local North",null,"Local","North","Access / Recreation Corridor",null,1083.4100000000001,233.67771240088146,253168.77039223901,null,1,253168.77039223901,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2021,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},253168.77039223901,"","y","","","",null,"",1,"","","",1,null,"",253168.77039223901,"","",""]
[null,"D1817 Local North",null,"Local","North","General Recreation  ",null,4252.37,129.75442204517199,551763.81167222804,null,1,551763.81167222804,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2022,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},551763.81167222804,"","y","","","",null,"",1,"","","",1,null,"",551763.81167222804,"","",""]
[null,"D1818 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2023,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1819 Local South",null,"Local","South","General Recreation  ",null,3725.78,142.88042546022979,532341.03157121502,null,1,532341.03157121502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2024,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},532341.03157121502,"","","y","","",null,"","",1,"","",1,null,"","",532341.03157121502,"",""]
[null,"D1820 Local South",null,"Local","South","General Recreation  ",null,2699.59,183.17261965689789,494490.97229956498,null,1,494490.97229956498,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2025,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},494490.97229956498,"","","y","","",null,"","",1,"","",1,null,"","",494490.97229956498,"",""]
[null,"D1821 Local West",null,"Local","West","General Recreation  ",null,3417.46,152.44331651792558,520968.93646734999,null,1,520968.93646734999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2026,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},520968.93646734999,"","","","y","",null,"","","",1,"",1,null,"","","",520968.93646734999,""]
[null,"D1822 Local South",null,"Local","South","Access / Recreation Corridor",null,11343.51,52.037303972429605,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2027,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1823 Local South",null,"Local","South","General Recreation  ",null,70669.16,9.7636881832659803,689991.64241333294,null,1,689991.64241333294,null,14.573652474694301,6.8616978601376735E-2,1,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2028,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689992.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689992.64241333294,"",""]
[null,"D1829 Local South",null,"Local","South","Access / Recreation Corridor",null,351.39270900000002,618.93715343154429,217490.00304505901,null,1,217490.00304505904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2029,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},217490.00304505901,"","","y","","",null,"","",1,"","",1,null,"","",217490.00304505901,"",""]
[null,"D1830 Local South",null,"Local","South","General Recreation  ",null,10529.39,65.530067972915148,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2030,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1832 Local East",null,"Local","East","General Recreation  ",null,1946.75,239.74479124590525,466723.17235796602,null,1,466723.17235796602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2031,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466723.17235796602,"y","","","","",null,1,"","","","",1,null,466723.17235796602,"","","",""]
[null,"D1833 Local East",null,"Local","East","General Recreation  ",null,2436.5,198.96866139236815,484787.14348250499,null,1,484787.14348250494,null,153.015599654216,158.45515133614649,24246.11,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2032,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},509033.25348250498,"y","","","","",null,1,"","","","",1,null,509033.25348250498,"","","",""]
[null,"D1834 Local West",null,"Local","West","Access / Recreation Corridor",null,10472.82,56.363584782732346,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2033,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1837 Local South",null,"Local","South","Access / Recreation Corridor",null,2722.71,122.32988460766443,333068.80012013402,null,1,333068.80012013402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2034,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},333068.80012013402,"","","y","","",null,"","",1,"","",1,null,"","",333068.80012013402,"",""]
[null,"D1837 Local South",null,"Local","South","General Recreation  ",null,9237.17,74.697298243220914,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2035,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1838 Local East",null,"Local","East","General Recreation  ",null,4119.8599999999997,132.74147765710487,546876.30414040003,null,1,546876.30414040003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2036,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},546876.30414040003,"y","","","","",null,1,"","","","",1,null,546876.30414040003,"","","",""]
[null,"D1839 Local East",null,"Local","East","General Recreation  ",null,3982.64,136.04419999287558,541815.07265962602,null,1,541815.07265962602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2037,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},541815.07265962602,"y","","","","",null,1,"","","","",1,null,541815.07265962602,"","","",""]
[null,"D1840 Local South",null,"Local","South","General Recreation  ",null,432.18798700000002,950.65105945360756,410859.96772467199,null,1,410859.96772467199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2038,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},410859.96772467199,"","","y","","",null,"","",1,"","",1,null,"","",410859.96772467199,"",""]
[null,"D1842 Local East",null,"Local","East","Access / Recreation Corridor",null,3568.72,104.88455530037774,374303.61019156402,null,1,374303.61019156402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2039,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},374303.61019156402,"y","","","","",null,1,"","","","",1,null,374303.61019156402,"","","",""]
[null,"D1842 Local East",null,"Local","East","General Recreation  ",null,10532.3,65.511962478597553,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2040,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1843 Local South",null,"Local","South","General Recreation  ",null,8969.58,76.925747071025953,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2041,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1844 Local West",null,"Local","West","General Recreation  ",null,2800.21,177.91603021902216,498202.24697960803,null,1,498202.24697960803,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2042,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},498202.24697960803,"","","","y","",null,"","","",1,"",1,null,"","","",498202.24697960803,""]
[null,"D1845 District South",null,"District","South","Access / Recreation Corridor",null,13939.45,114.39128735318538,1594551.6304953599,null,1,1594551.6304953599,null,132864.59136837401,19.114337566122298,2539618.65,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2043,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4134170.2804953596,"","","","","y",null,"","","","",1,1,null,"","","","",4134170.2804953596]
[null,"D1845 Local South",null,"Local","South","Nature Recreation  ",null,115391.64,3.3055872284162007,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2044,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","y","","",null,"","",1,"","",1,null,"","",381437.13144999999,"",""]
[null,"D1845 Metropolitan South",null,"Metropolitan","South","General Recreation  ",null,147258.17000000001,78.835593400778365,11609185.2150627,null,null,444394.16027385602,null,141521.63073509201,10.6631449352414,1509065.66,2016,null,13118250.8750627,"","","","","y",null,"","","","",1,1,null,"","","","",13118250.8750627]
[null,"D1846 Local West",null,"Local","West","General Recreation  ",null,5433.76,109.56285848547377,595338.27792402799,null,1,{"$f":"IFERROR(J2046/100*100*L2046,0)","v":595338.27792402799},null,5433.7470662657897,504.89371635131693,2743464.75,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2046,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3338803.0279240282,"","","","y","",null,"","","",1,"",1,null,"","","",3338803.0279240282,""]
[null,"D1847 Local East",null,"Local","East","Access / Recreation Corridor",null,12756.75,46.27241875746526,590285.67798429495,null,1,590285.67798429495,null,18.509625277448801,0.16207783545218765,3,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2047,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590288.67798429495,"y","","","","",null,1,"","","","",1,null,590288.67798429495,"","","",""]
[null,"D1847 Local East",null,"Local","East","General Recreation  ",null,575.31661280000003,723.32194845151696,416139.13334702299,null,1,416139.13334702305,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2048,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},416139.13334702299,"y","","","","",null,1,"","","","",1,null,416139.13334702299,"","","",""]
[null,"D1848 Local South",null,"Local","South","Access / Recreation Corridor",null,14141.85,41.740343589013811,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2049,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1850 Local South",null,"Local","South","General Recreation  ",null,654.09459860000004,640.64859523304585,419044.78574261302,null,1,419044.78574261302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2050,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},419044.78574261302,"","","y","","",null,"","",1,"","",1,null,"","",419044.78574261302,"",""]
[null,"D1853 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2051,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1854 Local West",null,"Local","West","General Outdoor Sport ",null,17021.13,62.801249086004276,1068948.22485526,null,1,1068948.22485526,null,17021.112356543799,74.449341703147766,1267210.6100000001,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2052,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2336158.8348552603,"","","","y","",null,"","","",1,"",1,null,"","","",2336158.8348552603,""]
[null,"D1855 Local East",null,"Local","East","Access / Recreation Corridor",null,21343.55,27.65639633445678,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2053,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1857 Local East",null,"Local","East","General Recreation  ",null,13553.36,50.909268433313429,689991.64241333294,null,1,689991.64241333294,null,10549.247248101699,534.83958308165415,5642155,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2054,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6332146.6424133331,"y","","","","",null,1,"","","","",1,null,6332146.6424133331,"","","",""]
[null,"D1858 District East",null,"District","East","General Recreation  ",null,21486.17,358.22842215688746,7696956.7772946497,null,1,7696956.7772946497,null,21486.147307990199,197.45350058278279,4242515,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2055,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11939471.777294651,"","","","","y",null,"","","","",1,1,null,"","","","",11939471.777294651]
[null,"D1861 Local South",null,"Local","South","General Recreation  ",null,4049.59,134.40483131653502,544284.46085112705,null,1,544284.46085112705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2056,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},544284.46085112705,"","","y","","",null,"","",1,"","",1,null,"","",544284.46085112705,"",""]
[null,"D1862 Local South",null,"Local","South","General Recreation  ",null,3836.56,139.81979907982438,536427.04835769103,null,1,536427.04835769103,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2057,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},536427.04835769103,"","","y","","",null,"","",1,"","",1,null,"","",536427.04835769103,"",""]
[null,"D1863 Local East",null,"Local","East","General Recreation  ",null,4800.08,119.15751054952854,571965.58323858096,null,1,571965.58323858096,null,4800.0378368587699,77.05355927819997,369860,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2058,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},941825.58323858096,"y","","","","",null,1,"","","","",1,null,941825.58323858096,"","","",""]
[null,"D1864 District South",null,"District","South","General Recreation  ",null,58032.69,140.63742200696433,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2059,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D1865 Local East",null,"Local","East","General Recreation  ",null,13171.36,52.385755336831799,689991.64241333294,null,1,689991.64241333294,null,1782.9954515782199,978.03951123736101,1743840,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2060,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2433831.6424133331,"y","","","","",null,1,"","","","",1,null,2433831.6424133331,"","","",""]
[null,"D1867 Local West",null,"Local","West","General Recreation  ",null,5599.45,107.41226348163784,601449.59875225695,null,1,601449.59875225695,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2061,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},601449.59875225695,"","","","y","",null,"","","",1,"",1,null,"","","",601449.59875225695,""]
[null,"D1868 Local West",null,"Local","West","General Recreation  ",null,7847.33,87.209350456669469,684360.55211913597,null,1,684360.55211913597,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2062,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},684360.55211913597,"","","",{"$f":"IF(AND(X$10=$E2062,$D2062=\"Local\"),\"y\",\"\")","v":"y"},"",null,{"$f":"IF(U2062=\"y\",1,\"\")","v":""},{"$f":"IF(V2062=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA2062:AE2062)","v":1},null,{"$f":"IF(AA2062=\"\",\"\",(AA2062/$AF2062)*$T2062)","v":""},{"$f":"IF(AB2062=\"\",\"\",(AB2062/$AF2062)*$T2062)","v":""},{"$f":"IF(AC2062=\"\",\"\",(AC2062/$AF2062)*$T2062)","v":""},{"$f":"IF(AD2062=\"\",\"\",(AD2062/$AF2062)*$T2062)","v":684360.55211913597},{"$f":"IF(AE2062=\"\",\"\",(AE2062/$AF2062)*$T2062)","v":""}]
[null,"D1869 Local South",null,"Local","South","Access / Recreation Corridor",null,24109.96,{"$f":"IFERROR(J2063/H2063,0)","v":24.483063347442094},590285.67798429495,null,1,590285.67798429495,null,24109.980509381701,2.7974307143780286,67446,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2063,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},657731.67798429495,{"$f":"IF(AND(U$10=$E2063,$D2063=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D2063<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W2063=\"y\",1,\"\")","v":1},{"$f":"IF(X2063=\"y\",1,\"\")","v":""},{"$f":"IF(Y2063=\"y\",1,\"\")","v":""},1,null,"","",657731.67798429495,"",""]
[null,"D1870 Local East",null,"Local","East","General Recreation  ",null,4504.1099999999997,124.56378870516018,561049.00634479895,null,1,561049.00634479895,null,null,{"$f":"IFERROR(Q2064/O2064,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2064,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},561049.00634479895,"y","","","","",null,1,"","","","",1,null,561049.00634479895,"","","",""]
[null,"D1871 Local North",null,"Local","North","General Recreation  ",null,4930.57,116.98010269764124,576778.58495790896,null,1,576778.58495790896,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2065,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},576778.58495790896,"","y","","","",null,"",1,"","","",1,null,"",576778.58495790896,"","",""]
[null,"D1872 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2066,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1874 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,3768.9902261542502,18.496253855009851,69712.2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2067,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69712.2,"","","","","y",null,"","","","",1,1,null,"","","","",69712.2]
[null,"D1874 Local South",null,"Local","South","Access / Recreation Corridor",null,57393.77,10.284838894261432,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2068,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D1874 Local South",null,"Local","South","General Recreation  ",null,1730.71,265.06736473880198,458754.73882709199,null,1,458754.73882709205,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2069,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},458754.73882709199,"","","y","","",null,"","",1,"","",1,null,"","",458754.73882709199,"",""]
[null,"D1874 Metropolitan South",null,"Metropolitan","South","   ",null,null,0,null,null,null,8161567.9137293398,null,0,0,0,2016,null,0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1876 Local West",null,"Local","West","   ",null,null,0,null,null,1,{"$f":"IFERROR(J2071/100*100*L2071,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2071,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1877 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2072,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1878 District East",null,"District","East","Access / Recreation Corridor",null,1093.3599999999999,935.04353358792173,1022339.19788369,null,1,1022339.19788369,null,708.47807203822697,353.15136752249418,250200,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2073,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1272539.19788369,"","","","","y",null,"","","","",1,1,null,"","","","",1272539.19788369]
[null,"D1878 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,384.92223891219902,639.57019136053316,246184.79,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2074,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246184.79,"y","","","","",null,1,"","","","",1,null,246184.79,"","","",""]
[null,"D1879 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2075,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D1880 Local West",null,"Local","West","Access / Recreation Corridor",null,4350.45,94.796030660176768,412405.39158556599,null,1,412405.39158556605,null,4350.4007035740897,39.977926598144236,173920,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2076,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},586325.39158556599,"","","","y","",null,"","","",1,"",1,null,"","","",586325.39158556599,""]
[null,"D1881 District West",null,"District","West","Specialised Outdoor Sport ",null,102036.06,90.950018512343291,9280181.5459265709,null,1,9280181.5459265709,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2077,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9280181.5459265709,"","","","","y",null,"","","","",1,1,null,"","","","",9280181.5459265709]
[null,"D1881 Local West",null,"Local","West","Access / Recreation Corridor",null,44194.44,13.356559738833548,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2078,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1882 Local West",null,"Local","West","Access / Recreation Corridor",null,19565.07,30.170384158313514,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2079,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1886 District West",null,"District","West","General Recreation  ",null,146235.57,55.811099267636045,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2080,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D1887 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2081,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1888 Local West",null,"Local","West","General Recreation  ",null,5440.31,109.4753549988267,595579.86855366698,null,1,595579.86855366698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2082,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},595579.86855366698,"","","","y","",null,"","","",1,"",1,null,"","","",595579.86855366698,""]
[null,"D1889 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2083,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1890 Local West",null,"Local","West","Access / Recreation Corridor",null,6221.55,80.94501061040738,503603.43076318002,null,1,503603.43076318002,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2084,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503603.43076318002,"","","","y","",null,"","","",1,"",1,null,"","","",503603.43076318002,""]
[null,"D1893 District West",null,"District","West","General Recreation  ",null,10243.82,691.4848796927738,7083446.6402944298,null,1,7083446.6402944289,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2085,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7083446.6402944298,"","","","","y",null,"","","","",1,1,null,"","","","",7083446.6402944298]
[null,"D1893 District West",null,"District","West","Specialised Outdoor Sport ",null,9652.0400000000009,813.29764581221264,7849981.4092853097,null,1,7849981.4092853088,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2086,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7849981.4092853097,"","","","","y",null,"","","","",1,1,null,"","","","",7849981.4092853097]
[null,"D1893 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,39791.619164931602,1.8531196153230662,73738.63,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2087,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73738.63,"","","","y","",null,"","","",1,"",1,null,"","","",73738.63,""]
[null,"D1894 Local West",null,"Local","West","General Recreation  ",null,7326.42,90.787488774967173,665147.27351069497,null,1,665147.27351069497,null,7326.3731384621797,6.9006859252888146,50557,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2088,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},715704.27351069497,"","","","y","",null,"","","",1,"",1,null,"","","",715704.27351069497,""]
[null,"D1897 District West",null,"District","West","General Outdoor Sport ",null,32973.49,245.08152242852637,8081193.1289817896,null,1,8081193.1289817886,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2089,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8081193.1289817896,"","","","","y",null,"","","","",1,1,null,"","","","",8081193.1289817896]
[null,"D1897 Local West",null,"Local","West","Access / Recreation Corridor",null,56214.26,10.500639481588745,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2090,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1897 Local West",null,"Local","West","General Recreation  ",null,2858.88,175.02176905221381,500366.23510799301,null,1,500366.23510799301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2091,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},500366.23510799301,"","","","y","",null,"","","",1,"",1,null,"","","",500366.23510799301,""]
[null,"D1900 District West",null,"District","West","Access / Recreation Corridor",null,61760.13,37.401929341646792,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2092,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D1902 Local North",null,"Local","North","General Recreation  ",null,15806.95,43.651156131532829,689991.64241333294,null,1,689991.64241333294,null,40.086233358490503,0.76135863719247854,30.52,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2093,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},690022.16241333296,"","y","","","",null,"",1,"","","",1,null,"",690022.16241333296,"","",""]
[null,"D1904 Local East",null,"Local","East","Access / Recreation Corridor",null,15393.97,38.345253237747961,590285.67798429495,null,1,590285.67798429495,null,19520.182928349099,38.563060744004197,752758,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2094,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1343043.6779842949,"y","","","","",null,1,"","","","",1,null,1343043.6779842949,"","","",""]
[null,"D1904 Local East",null,"Local","East","General Recreation  ",null,48620.81,14.191282342135661,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2095,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1908 District West",null,"District","West","Access / Recreation Corridor",null,25521.65,82.69315349330509,2110465.72085241,null,1,2110465.72085241,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2096,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2110465.72085241,"","","","","y",null,"","","","",1,1,null,"","","","",2110465.72085241]
[null,"D1909 Local East",null,"Local","East","General Recreation  ",null,7290.86,91.050394073974957,663835.67613818101,null,1,663835.67613818101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2097,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663835.67613818101,"y","","","","",null,1,"","","","",1,null,663835.67613818101,"","","",""]
[null,"D1911 Local East",null,"Local","East","General Recreation  ",null,7946.39,86.581993541325303,688014.28765685204,null,1,688014.28765685204,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2098,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},688014.28765685204,"y","","","","",null,1,"","","","",1,null,688014.28765685204,"","","",""]
[null,"D1912 Local South",null,"Local","South","Access / Recreation Corridor",null,1966.54,150.62639034360706,296212.821666317,null,1,296212.821666317,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2099,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296212.821666317,"","","y","","",null,"","",1,"","",1,null,"","",296212.821666317,"",""]
[null,"D1913 Local West",null,"Local","West","General Recreation  ",null,1129.1300000000001,386.63929100033118,436566.02264720399,null,1,436566.02264720394,null,1129.1182871804899,312.5624693239829,352920,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},789486.02264720399,"","","","y","",null,"","","",1,"",1,null,"","","",789486.02264720399,""]
[null,"D1914 Local West",null,"Local","West","Access / Recreation Corridor",null,22710.87,25.991328292764432,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1918 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1921 Local East",null,"Local","East","Access / Recreation Corridor",null,1312.85,201.35716392080514,264351.75265342899,null,1,264351.75265342899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},264351.75265342899,"y","","","","",null,1,"","","","",1,null,264351.75265342899,"","","",""]
[null,"D1921 Local East",null,"Local","East","General Recreation  ",null,6090.18,101.72929474351793,619549.71626107802,null,1,619549.71626107802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},619549.71626107802,"y","","","","",null,1,"","","","",1,null,619549.71626107802,"","","",""]
[null,"D1922 Local East",null,"Local","East","Access / Recreation Corridor",null,1114.17,228.57196215107567,254668.02306986399,null,1,254668.02306986402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254668.02306986399,"y","","","","",null,1,"","","","",1,null,254668.02306986399,"","","",""]
[null,"D1924 Local North",null,"Local","North","General Recreation  ",null,7543.28,89.23783181525225,673145.95197535597,null,1,673145.95197535597,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},673145.95197535597,"","y","","","",null,"",1,"","","",1,null,"",673145.95197535597,"","",""]
[null,"D1925 Local South",null,"Local","South","General Recreation  ",null,5047.88,115.11871413201423,581105.45469271205,null,1,581105.45469271205,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},581105.45469271205,"","","y","","",null,"","",1,"","",1,null,"","",581105.45469271205,"",""]
[null,"D1926 Local East",null,"Local","East","Access / Recreation Corridor",null,18142.830000000002,32.535479745127681,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1927 Local East",null,"Local","East","Access / Recreation Corridor",null,5226.9399999999996,87.073088086158833,455125.80704106699,null,1,455125.80704106693,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},455125.80704106699,"y","","","","",null,1,"","","","",1,null,455125.80704106699,"","","",""]
[null,"D1928 Local East",null,"Local","East","General Recreation  ",null,6653.47,96.239427181512951,640326.141569381,null,1,640326.141569381,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},640326.141569381,"y","","","","",null,1,"","","","",1,null,640326.141569381,"","","",""]
[null,"D1930 Local East",null,"Local","East","Access / Recreation Corridor",null,51231.65,11.521894726878696,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D1931 Local East",null,"Local","East","General Recreation  ",null,11406.14,60.493001349565496,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D1932 Local North",null,"Local","North","General Recreation  ",null,7619.26,88.715754978720895,675948.403279169,null,1,675948.403279169,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},675948.403279169,"","y","","","",null,"",1,"","","",1,null,"",675948.403279169,"","",""]
[null,"D1933 Local South",null,"Local","South","General Recreation  ",null,14079.79,49.005819150238246,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1936 Local South",null,"Local","South","General Recreation  ",null,10074.39,68.489669589258796,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1938 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1939 District West",null,"District","West","General Outdoor Sport ",null,49103.1,171.07367856462361,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D1939 Local West",null,"Local","West","General Recreation  ",null,44282.6,15.581552176550902,689991.64241333294,null,1,689991.64241333294,null,93385.773678482103,6.4302610167095047,600494.9,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1290486.542413333,"","","","y","",null,"","","",1,"",1,null,"","","",1290486.542413333,""]
[null,"D1940 Local South",null,"Local","South","General Recreation  ",null,5356.4,110.61252457055038,592484.92660969601,null,1,592484.92660969601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},592484.92660969601,"","","y","","",null,"","",1,"","",1,null,"","",592484.92660969601,"",""]
[null,"D1941 Metropolitan West",null,"Metropolitan","West","Access / Recreation Corridor",null,369.85961029999999,2688.0745753010815,994210.21487819601,null,null,689991.64241333294,null,null,0,null,2016,null,994210.21487819601,"","","","","y",null,"","","","",1,1,null,"","","","",994210.21487819601]
[null,"D1944 District South",null,"District","South","   ",null,null,0,null,null,1,{"$f":"IFERROR(J2121/100*100*L2121,0)","v":0},null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1944 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D1945 Local West",null,"Local","West","Access / Recreation Corridor",null,10103.280000000001,58.425152820103463,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1945 Local West",null,"Local","West","General Recreation  ",null,6668.14,96.108844567096966,640867.23081164202,null,1,640867.23081164202,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},640867.23081164202,"","","","y","",null,"","","",1,"",1,null,"","","",640867.23081164202,""]
[null,"D1946 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,7547.01,173.97013831087145,1312954.3735335299,null,null,601475.78643882798,null,null,0,null,2016,null,1312954.3735335299,"","","","","y",null,"","","","",1,1,null,"","","","",1312954.3735335299]
[null,"D1947 Local North",null,"Local","North","General Recreation  ",null,17777.34,38.812985655521743,689991.64241333294,null,1,{"$f":"IFERROR(J2126/100*100*L2126,0)","v":689991.64241333294},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,{"$f":"IF(U2126=\"y\",1,\"\")","v":""},{"$f":"IF(V2126=\"y\",1,\"\")","v":1},"","","",{"$f":"SUM(AA2126:AE2126)","v":1},null,{"$f":"IF(AA2126=\"\",\"\",(AA2126/$AF2126)*$T2126)","v":""},{"$f":"IF(AB2126=\"\",\"\",(AB2126/$AF2126)*$T2126)","v":689991.64241333294},{"$f":"IF(AC2126=\"\",\"\",(AC2126/$AF2126)*$T2126)","v":""},{"$f":"IF(AD2126=\"\",\"\",(AD2126/$AF2126)*$T2126)","v":""},{"$f":"IF(AE2126=\"\",\"\",(AE2126/$AF2126)*$T2126)","v":""}]
[null,"D1948 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,3754.2878211000002,{"$f":"IFERROR(J2127/H2127,0)","v":304.85567027330598},1144515.9301003499,null,null,527966.21255114104,null,null,0,null,2016,null,1144515.9301003499,{"$f":"IF(AND(U$10=$E2127,$D2127=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D2127<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W2127=\"y\",1,\"\")","v":""},{"$f":"IF(X2127=\"y\",1,\"\")","v":""},{"$f":"IF(Y2127=\"y\",1,\"\")","v":1},1,null,"","","","",1144515.9301003499]
[null,"D1949 Local East",null,"Local","East","General Recreation  ",null,4979.1899999999996,116.19799369517472,578571.88822707697,null,1,{"$f":"IFERROR(J2128/100*100*L2128,0)","v":578571.88822707697},null,null,{"$f":"IFERROR(Q2128/O2128,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},578571.88822707697,"y","","","","",null,1,"","","","",1,null,578571.88822707697,"","","",""]
[null,"D1950 Local West",null,"Local","West","Access / Recreation Corridor",null,23010.91,25.652426522214679,590285.67798429495,null,1,590285.67798429495,null,21256.963687192401,9.260729937578418,196855,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},787140.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",787140.67798429495,""]
[null,"D1952 Local West",null,"Local","West","Access / Recreation Corridor",null,1109.19,229.37936350483776,254425.29620593099,null,1,254425.29620593099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254425.29620593099,"","","","y","",null,"","","",1,"",1,null,"","","",254425.29620593099,""]
[null,"D1953 Local South",null,"Local","South","General Recreation  ",null,3938.06,137.16672194315373,540170.78101545596,null,1,540170.78101545596,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},540170.78101545596,"","","y","","",null,"","",1,"","",1,null,"","",540170.78101545596,"",""]
[null,"D1956 Local North",null,"Local","North","General Recreation  ",null,21766.12,31.700259045403268,689991.64241333294,null,1,689991.64241333294,null,21766.136439307102,61.965252481112145,1348744.14,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2038735.7824133327,"","y","","","",null,"",1,"","","",1,null,"",2038735.7824133327,"","",""]
[null,"D1957 Local North",null,"Local","North","Access / Recreation Corridor",null,18501.278741099999,31.905128626217291,590285.67798429495,null,1,590285.67798429495,null,36072.416476048602,54.214590289467168,1955651.28,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2545936.9579842947,"","y","","","",null,"",1,"","","",1,null,"",2545936.9579842947,"","",""]
[null,"D1957 Local North",null,"Local","North","General Recreation  ",null,34136.11,20.212954622343698,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D1958 Local West",null,"Local","West","Access / Recreation Corridor",null,60911.72,9.6908391026274572,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1959 Local West",null,"Local","West","Access / Recreation Corridor",null,38990.78,15.139109245424045,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1960 Local West",null,"Local","West","Access / Recreation Corridor",null,20860.53,28.296772804156699,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1961 Local South",null,"Local","South","General Recreation  ",null,7271.94,91.191323033076188,663137.82961714803,null,1,663137.82961714803,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663137.82961714803,"","","y","","",null,"","",1,"","",1,null,"","",663137.82961714803,"",""]
[null,"D1963 Local West",null,"Local","West","Access / Recreation Corridor",null,5006.76,88.758830116453751,444394.16027385602,null,1,444394.16027385608,null,1418.6646125182299,50.485505430960096,71622,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},516016.16027385602,"","","","y","",null,"","","",1,"",1,null,"","","",516016.16027385602,""]
[null,"D1965 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D1966 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1967 Local South",null,"Local","South","General Recreation  ",null,10698.96,64.491468555199106,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1968 Local West",null,"Local","West","General Recreation  ",null,4997.97,115.89996958343647,579264.57097892801,null,1,579264.57097892801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},579264.57097892801,"","","","y","",null,"","","",1,"",1,null,"","","",579264.57097892801,""]
[null,"D1969 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1970 Local West",null,"Local","West","Access / Recreation Corridor",null,14199.95,41.569560314247227,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1970 Local West",null,"Local","West","General Recreation  ",null,8759.3799999999992,78.771744394390126,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D1972 Local West",null,"Local","West","Access / Recreation Corridor",null,29816.25,19.797448639057393,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1973 Local South",null,"Local","South","Access / Recreation Corridor",null,450.07221120000003,493.92001865806816,222299.674953382,null,1,222299.674953382,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},222299.674953382,"","","y","","",null,"","",1,"","",1,null,"","",222299.674953382,"",""]
[null,"D1974 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,1777.44,594.51920466628974,1056722.2151420501,null,null,1068948.22485526,null,null,0,null,2016,null,1056722.2151420501,"","","","","y",null,"","","","",1,1,null,"","","","",1056722.2151420501]
[null,"D1975 Local East",null,"Local","East","Access / Recreation Corridor",null,34386.29,17.166308955816255,590285.67798429495,null,1,{"$f":"IFERROR(J2150/100*100*L2150,0)","v":590285.67798429495},null,15363.6437687629,54.643367331055948,839521.23,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1429806.9079842949,"y","","","","",null,1,"","","","",1,null,1429806.9079842949,"","","",""]
[null,"D1976 Local South",null,"Local","South","General Recreation  ",null,2957.57,170.41230589350073,504006.323541441,null,1,504006.323541441,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},504006.323541441,"","","y","","",null,"","",1,"","",1,null,"","",504006.323541441,"",""]
[null,"D1977 Local South",null,"Local","South","General Recreation  ",null,6793.54,95.015631414122524,645492.49263709795,null,1,645492.49263709795,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},645492.49263709795,"","","y","","",null,"","",1,"","",1,null,"","",645492.49263709795,"",""]
[null,"D1978 Local East",null,"Local","East","General Recreation  ",null,7144.31,92.161498636735672,658430.31632541702,null,1,658430.31632541702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},658430.31632541702,"y","","","","",null,1,"","","","",1,null,658430.31632541702,"","","",""]
[null,"D1979 Local South",null,"Local","South","General Recreation  ",null,9502.7999999999993,72.609298566036642,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D1980 Local East",null,"Local","East","Nature Recreation  ",null,43100.94,8.8498564404859845,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"y","","","","",null,1,"","","","",1,null,381437.13144999999,"","","",""]
[null,"D1983 Local East",null,"Local","East","General Recreation  ",null,2625.03,187.32772439510975,491740.89636889502,null,1,491740.89636889502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},491740.89636889502,"y","","","","",null,1,"","","","",1,null,491740.89636889502,"","","",""]
[null,"D1984 Local North",null,"Local","North","General Recreation  ",null,2073.33,227.35983050494758,471391.95738082298,null,1,471391.95738082298,null,1324.39533091108,687.03457250491556,909905.38,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1381297.337380823,"","y","","","",null,"",1,"","","",1,null,"",1381297.337380823,"","",""]
[null,"D1990 Local North",null,"Local","North","Access / Recreation Corridor",null,416.46542449999998,529.84391010548825,220661.66894082201,null,1,220661.66894082204,null,416.46376698827402,132.09792630423232,55014,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},275675.66894082201,"","y","","","",null,"",1,"","","",1,null,"",275675.66894082201,"","",""]
[null,"D1991 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D1993 Local West",null,"Local","West","Access / Recreation Corridor",null,30035.78,19.652750086207018,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D1994 District West",null,"District","West","Access / Recreation Corridor",null,1938.82,546.72384130830608,1059999.11800537,null,1,1059999.11800537,null,1938.8047419422501,268.20648245324384,520000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1579999.11800537,"","","","","y",null,"","","","",1,1,null,"","","","",1579999.11800537]
[null,"D1995 District North",null,"District","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D1996 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D1997 Local South",null,"Local","South","General Recreation  ",null,1673.43,272.87787331999664,456642.01954988198,null,1,456642.01954988204,null,1673.41882819237,744.34443966756328,1245600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1702242.019549882,"","","y","","",null,"","",1,"","",1,null,"","",1702242.019549882,"",""]
[null,"D1998 District East",null,"District","East","General Recreation  ",null,56259.81,145.06924061295871,8161567.9137293398,null,1,8161567.9137293398,null,34293.814568171903,116.95992558735685,4011002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12172569.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",12172569.91372934]
[null,"D1999 Local South",null,"Local","South","Access / Recreation Corridor",null,1190.42,217.05320269043364,258384.47354674601,null,1,258384.47354674598,null,1190.4027854332501,461.78067350534087,549705,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},808089.47354674595,"","","y","","",null,"","",1,"","",1,null,"","",808089.47354674595,"",""]
[null,"D2000 Local South",null,"Local","South","General Recreation  ",null,1679.28,272.05575683245559,456857.791333606,null,1,456857.791333606,null,1679.2800691170901,1.1909865642909308E-3,2,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},456859.791333606,"","","y","","",null,"","",1,"","",1,null,"","",456859.791333606,"",""]
[null,"D2001 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D2002 District West",null,"District","West","Access / Recreation Corridor",null,3684.1,308.82450367987292,1137740.3540070199,null,1,1137740.3540070199,null,3684.08835132481,192.72067667559648,710000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1847740.3540070199,"","","","","y",null,"","","","",1,1,null,"","","","",1847740.3540070199]
[null,"D2003 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D2004 Local East",null,"Local","East","Access / Recreation Corridor",null,6698.02,78.654100430094857,526826.737762784,null,1,526826.737762784,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},526826.737762784,"y","","","","",null,1,"","","","",1,null,526826.737762784,"","","",""]
[null,"D2005 Local South",null,"Local","South","General Recreation  ",null,5951.8510078999998,103.23638475280657,614447.58064294397,null,1,614447.58064294397,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},614447.58064294397,"","","y","","",null,"","",1,"","",1,null,"","",614447.58064294397,"",""]
[null,"D2006 Local West",null,"Local","West","Access / Recreation Corridor",null,1910.62,153.60839004205809,293487.26218215702,null,1,293487.26218215702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},293487.26218215702,"","","","y","",null,"","","",1,"",1,null,"","","",293487.26218215702,""]
[null,"D2007 Local South",null,"Local","South","Access / Recreation Corridor",null,4335.04,94.959747323376476,411654.30303672998,null,1,411654.30303673004,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},411654.30303672998,"","","y","","",null,"","",1,"","",1,null,"","",411654.30303672998,"",""]
[null,"D2007 Local South",null,"Local","South","General Outdoor Sport ",null,647.33936979999999,1196.8483839932996,774767.07864037098,null,1,774767.07864037098,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},774767.07864037098,"","","y","","",null,"","",1,"","",1,null,"","",774767.07864037098,"",""]
[null,"D2007 Local South",null,"Local","South","General Recreation  ",null,5405.35,109.9448512345195,594290.40162051003,null,1,594290.40162051003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},594290.40162051003,"","","y","","",null,"","",1,"","",1,null,"","",594290.40162051003,"",""]
[null,"D2008 Local South",null,"Local","South","Access / Recreation Corridor",null,9468.52,62.341915947190785,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2009 Local South",null,"Local","South","General Recreation  ",null,6360.82,98.970261660190047,629532.01977337,null,1,629532.01977337,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},629532.01977337,"","","y","","",null,"","",1,"","",1,null,"","",629532.01977337,"",""]
[null,"D2010 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D2011 Local West",null,"Local","West","Access / Recreation Corridor",null,932.20079410000005,263.67579252225607,245798.78317419399,null,1,245798.78317419399,null,852.40965186486301,470.22673795761409,400825.81,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},646624.59317419399,"","","","y","",null,"","","",1,"",1,null,"","","",646624.59317419399,""]
[null,"D2012 Local North",null,"Local","North","General Recreation  ",null,1486.9,302.4830417611675,449762.03479468002,null,1,449762.03479468002,null,1486.9316900546401,188.4820949573691,280260,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},730022.03479468008,"","y","","","",null,"",1,"","","",1,null,"",730022.03479468008,"","",""]
[null,"D2013 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2014 Local South",null,"Local","South","Access / Recreation Corridor",null,2406.65,131.99423685089522,317663.930117207,null,1,317663.930117207,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},317663.930117207,"","","y","","",null,"","",1,"","",1,null,"","",317663.930117207,"",""]
[null,"D2014 Local South",null,"Local","South","General Recreation  ",null,14583.74,47.312393282747287,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2015 Local South",null,"Local","South","Access / Recreation Corridor",null,16378.67,36.03990299482772,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2015 Local South",null,"Local","South","General Recreation  ",null,1221.3599999999999,360.22781163368376,439967.84001691599,null,1,439967.84001691593,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},439967.84001691599,"","","y","","",null,"","",1,"","",1,null,"","",439967.84001691599,"",""]
[null,"D2017 Local West",null,"Local","West","General Recreation  ",null,1933.94,241.08849678775454,466250.68747771002,null,1,466250.68747771002,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466250.68747771002,"","","","y","",null,"","","",1,"",1,null,"","","",466250.68747771002,""]
[null,"D2019 Local South",null,"Local","South","Access / Recreation Corridor",null,107636.7,5.4840558841389129,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2019 Local South",null,"Local","South","General Recreation  ",null,67227.789999999994,10.2634883939117,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2020 Local South",null,"Local","South","General Recreation  ",null,2436.87,198.94405142119811,484800.79058677499,null,1,484800.79058677499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},484800.79058677499,"","","y",{"$f":"IF(AND(X$10=$E2190,$D2190=\"Local\"),\"y\",\"\")","v":""},"",null,{"$f":"IF(U2190=\"y\",1,\"\")","v":""},{"$f":"IF(V2190=\"y\",1,\"\")","v":""},1,"","",{"$f":"SUM(AA2190:AE2190)","v":1},null,{"$f":"IF(AA2190=\"\",\"\",(AA2190/$AF2190)*$T2190)","v":""},{"$f":"IF(AB2190=\"\",\"\",(AB2190/$AF2190)*$T2190)","v":""},{"$f":"IF(AC2190=\"\",\"\",(AC2190/$AF2190)*$T2190)","v":484800.79058677499},{"$f":"IF(AD2190=\"\",\"\",(AD2190/$AF2190)*$T2190)","v":""},{"$f":"IF(AE2190=\"\",\"\",(AE2190/$AF2190)*$T2190)","v":""}]
[null,"D2021 District South",null,"District","South","General Outdoor Sport ",null,119215.87,{"$f":"IFERROR(J2191/H2191,0)","v":70.462497534317947},8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,{"$f":"IF(AND(U$10=$E2191,$D2191=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D2191<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W2191=\"y\",1,\"\")","v":""},{"$f":"IF(X2191=\"y\",1,\"\")","v":""},{"$f":"IF(Y2191=\"y\",1,\"\")","v":1},1,null,"","","","",8400247.9459265694]
[null,"D2021 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,118548.42563816,{"$f":"IFERROR(Q2192/O2192,0)","v":26.87999088006665},3186580.6,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3186580.6,"","","y","","",null,"","",1,"","",1,null,"","",3186580.6,"",""]
[null,"D2022 Local South",null,"Local","South","Access / Recreation Corridor",null,2911.88,117.5491466427837,342289.00912618899,null,1,342289.00912618899,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},342289.00912618899,"","","y","","",null,"","",1,"","",1,null,"","",342289.00912618899,"",""]
[null,"D2022 Local South",null,"Local","South","General Recreation  ",null,17410.669999999998,39.630390008732178,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2023 Local North",null,"Local","North","General Recreation  ",null,1316.76,336.80137600972085,443486.57987456,null,1,443486.57987456,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},443486.57987456,"","y","","","",null,"",1,"","","",1,null,"",443486.57987456,"","",""]
[null,"D2025 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D2027 Local West",null,"Local","West","General Recreation  ",null,1999.85,234.35843500312225,468681.71624099399,null,1,468681.71624099393,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},468681.71624099399,"","","","y","",null,"","","",1,"",1,null,"","","",468681.71624099399,""]
[null,"D2028 Local South",null,"Local","South","General Recreation  ",null,8499.7999999999993,81.177397399154444,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2030 Local West",null,"Local","West","General Recreation  ",null,10104.14,68.288012875250445,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D2031 District South",null,"District","South","General Recreation  ",null,16631.53,446.86403194020698,7432032.5531345103,null,1,7432032.5531345112,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7432032.5531345103,"","","","","y",null,"","","","",1,1,null,"","","","",7432032.5531345103]
[null,"D2031 Local South",null,"Local","South","General Recreation  ",null,2092.65,225.60129860611855,472104.55752809398,null,1,472104.55752809392,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},472104.55752809398,"","","y","","",null,"","",1,"","",1,null,"","",472104.55752809398,"",""]
[null,"D2032 Local South",null,"Local","South","General Recreation  ",null,3579.53,147.21115257537414,526946.73697812902,null,1,526946.73697812902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},526946.73697812902,"","","y","","",null,"","",1,"","",1,null,"","",526946.73697812902,"",""]
[null,"D2033 Local South",null,"Local","South","Access / Recreation Corridor",null,15894.23,37.138362662695513,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2035 Local South",null,"Local","South","General Recreation  ",null,10022.85,68.8418605898854,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2036 District West",null,"District","West","Access / Recreation Corridor",null,9881.8799999999992,143.07120029736953,1413812.43279457,null,1,1413812.43279457,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1413812.43279457,"","","","","y",null,"","","","",1,1,null,"","","","",1413812.43279457]
[null,"D2037 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D2038 Local West",null,"Local","West","General Recreation  ",null,2222.44,214.58025431575521,476891.74040150701,null,1,476891.74040150701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},476891.74040150701,"","","","y","",null,"","","",1,"",1,null,"","","",476891.74040150701,""]
[null,"D2039 Local East",null,"Local","East","Access / Recreation Corridor",null,16814.37,35.106024072522196,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D2040 District South",null,"District","South","Access / Recreation Corridor",null,132015.95000000001,17.497491919657584,2309948.01839092,null,1,2309948.01839092,null,102205.04825224599,7.4035546476381775,756680.66,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3066628.6783909202,"","","","","y",null,"","","","",1,1,null,"","","","",3066628.6783909202]
[null,"D2040 District South",null,"District","South","General Recreation  ",null,9860.4,716.25115573350479,7062522.8959946502,null,1,7062522.8959946502,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7062522.8959946502,"","","","","y",null,"","","","",1,1,null,"","","","",7062522.8959946502]
[null,"D2041 Metropolitan West",null,"Metropolitan","West","Access / Recreation Corridor",null,245.07244729999999,4034.1878808573192,988668.29682970396,null,null,590285.67798429495,null,null,0,null,2016,null,988668.29682970396,"","","","","y",null,"","","","",1,1,null,"","","","",988668.29682970396]
[null,"D2042 Local East",null,"Local","East","General Recreation  ",null,2888.77,173.59246316895809,501468.69982859102,null,1,{"$f":"IFERROR(J2212/100*100*L2212,0)","v":501468.69982859096},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},501468.69982859102,"y","","","","",null,1,"","","","",1,null,501468.69982859102,"","","",""]
[null,"D2043 Local South",null,"Local","South","General Recreation  ",null,6387.59,98.710062200190535,630519.40620931506,null,1,630519.40620931506,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},630519.40620931506,"","","y","","",null,"","",1,"","",1,null,"","",630519.40620931506,"",""]
[null,"D2045 Local West",null,"Local","West","Access / Recreation Corridor",null,4808.59,90.408058965454316,434735.28826069401,null,1,434735.28826069407,null,614.50436531627599,3.20583564770296E-3,1.97,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},434737.25826069398,"","","","y","",null,"","","",1,"",1,null,"","","",434737.25826069398,""]
[null,"D2046 Local West",null,"Local","West","Access / Recreation Corridor",null,3683.6,103.13359207721223,379902.89977561898,null,1,379902.89977561898,null,3683.5815215607699,54.043055334812088,199072,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},578974.89977561892,"","","","y","",null,"","","",1,"",1,null,"","","",578974.89977561892,""]
[null,"D2047 Local East",null,"Local","East","General Recreation  ",null,9156.85,75.352511225293952,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D2048 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2049 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2050 Local East",null,"Local","East","Access / Recreation Corridor",null,40735.660000000003,14.49063739201218,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D2051 Local South",null,"Local","South","General Recreation  ",null,16436.23,41.979921333136183,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2052 Local East",null,"Local","East","General Recreation  ",null,5600.16,107.40332176916874,601475.78643882798,null,1,601475.78643882798,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},601475.78643882798,"y","","","","",null,1,"","","","",1,null,601475.78643882798,"","","",""]
[null,"D2054 Local North",null,"Local","North","Access / Recreation Corridor",null,22808.5,25.880074445241682,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D2054 Local North",null,"Local","North","General Recreation  ",null,3607.17,146.36576944007103,527966.21255114104,null,1,527966.21255114104,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},527966.21255114104,"","y","","","",null,"",1,"","","",1,null,"",527966.21255114104,"","",""]
[null,"D2055 Local West",null,"Local","West","General Recreation  ",null,6024.69,102.43417981760771,617134.17880534299,null,1,617134.17880534299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},617134.17880534299,"","","","y","",null,"","","",1,"",1,null,"","","",617134.17880534299,""]
[null,"D2059 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,767.66261039000005,1318.1272806625038,1011877.02909965,null,null,470098.80204110598,null,null,0,null,2016,null,1011877.02909965,"","","","","y",null,"","","","",1,1,null,"","","","",1011877.02909965]
[null,"D2060 Local East",null,"Local","East","Access / Recreation Corridor",null,13650.42,43.243041458379665,590285.67798429495,null,1,{"$f":"IFERROR(J2226/100*100*L2226,0)","v":590285.67798429495},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D2062 District South",null,"District","South","Access / Recreation Corridor",null,13855.46,114.81469433585748,1590810.4047826999,null,1,1590810.4047826999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1590810.4047826999,"","","","","y",null,"","","","",1,1,null,"","","","",1590810.4047826999]
[null,"D2063 Local South",null,"Local","South","General Recreation  ",null,1158.45,377.78709780345548,437647.46345041302,null,1,437647.46345041302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},437647.46345041302,"","","y","","",null,"","",1,"","",1,null,"","",437647.46345041302,"",""]
[null,"D2065 Local West",null,"Local","West","Access / Recreation Corridor",null,14698.16,40.160515192670033,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2066 District West",null,"District","West","Urban Common  ",null,2240.29,300.86178003351574,674017.63719128503,null,1,674017.63719128503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674017.63719128503,"","","","","y",null,"","","","",1,1,null,"","","","",674017.63719128503]
[null,"D2067 District West",null,"District","West","Urban Common  ",null,1754.21,384.2285913267425,674017.63719128503,null,1,674017.63719128503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674017.63719128503,"","","","","y",null,"","","","",1,1,null,"","","","",674017.63719128503]
[null,"D2068 District West",null,"District","West","General Recreation  ",null,2797.53,2386.7814090548804,6677092.5952733001,null,1,6677092.5952733001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6677092.5952733001,"","","","","y",null,"","","","",1,1,null,"","","","",6677092.5952733001]
[null,"D2069 Local East",null,"Local","East","General Recreation  ",null,5058.93,114.94782960379428,581513.02361752302,null,1,581513.02361752302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},581513.02361752302,"y","","","","",null,1,"","","","",1,null,581513.02361752302,"","","",""]
[null,"D2070 Local East",null,"Local","East","General Recreation  ",null,3285.14,157.09785181392118,516088.43690798501,null,1,516088.43690798501,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},516088.43690798501,"y","","","","",null,1,"","","","",1,null,516088.43690798501,"","","",""]
[null,"D2072 District South",null,"District","South","General Recreation  ",null,138294.63,59.015797748107353,8161567.9137293398,null,1,8161567.9137293398,null,117094.245691636,51.414994515226084,6020400,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14181967.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",14181967.91372934]
[null,"D2074 Local South",null,"Local","South","Access / Recreation Corridor",null,2227.2199999999998,138.70136401680571,308918.45196550997,null,1,308918.45196550997,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},308918.45196550997,"","","y","","",null,"","",1,"","",1,null,"","",308918.45196550997,"",""]
[null,"D2075 Local South",null,"Local","South","Access / Recreation Corridor",null,883.26848480000001,275.58303082059768,243413.80606950101,null,1,243413.80606950101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},243413.80606950101,"","","y","","",null,"","",1,"","",1,null,"","",243413.80606950101,"",""]
[null,"D2076 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2077 Local South",null,"Local","South","General Recreation  ",null,10954.74,62.985670350307991,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2078 Local North",null,"Local","North","Access / Recreation Corridor",null,22333.55,26.430445584526193,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D2079 Local East",null,"Local","East","Access / Recreation Corridor",null,24407.02,24.185077817131912,590285.67798429495,null,1,590285.67798429495,null,24406.9047587692,55.268006874789961,1348920.98,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1939206.6579842949,"y","","","","",null,1,"","","","",1,null,1939206.6579842949,"","","",""]
[null,"D2083 Local West",null,"Local","West","General Recreation  ",null,5594.23,107.4780736454985,601257.06392985699,null,1,601257.06392985699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},601257.06392985699,"","","","y","",null,"","","",1,"",1,null,"","","",601257.06392985699,""]
[null,"D2084 District South",null,"District","South","Access / Recreation Corridor",null,14603.73,111.21412969815042,1624141.1222967701,null,1,1624141.1222967701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1624141.1222967701,"","","","","y",null,"","","","",1,1,null,"","","","",1624141.1222967701]
[null,"D2085 Local West",null,"Local","West","Access / Recreation Corridor",null,1012.35,246.6590430675715,249705.28224945601,null,1,249705.28224945601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},249705.28224945601,"","","","y","",null,"","","",1,"",1,null,"","","",249705.28224945601,""]
[null,"D2086 Local North",null,"Local","North","General Recreation  ",null,2825.44,176.65667363473938,499132.83195453801,null,1,499132.83195453807,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},499132.83195453801,"","y","","","",null,"",1,"","","",1,null,"",499132.83195453801,"","",""]
[null,"D2087 Local East",null,"Local","East","General Outdoor Sport ",null,48595.75,21.996743024961237,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"y","","","","",null,1,"","","","",1,null,1068948.22485526,"","","",""]
[null,"D2088 Local West",null,"Local","West","Access / Recreation Corridor",null,8668.52,68.095323998132884,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2088 Local West",null,"Local","West","General Recreation  ",null,4198.8500000000004,130.93817985440083,549789.776481651,null,1,549789.776481651,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},549789.776481651,"","","","y","",null,"","","",1,"",1,null,"","","",549789.776481651,""]
[null,"D2089 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D2089 Metropolitan East",null,"Metropolitan","East","General Recreation  ",null,13403.61,785.58661032646421,10529696.546037899,null,null,492463.82405453199,null,13403.595728718101,916.69282248451611,12286980,2016,null,22816676.546037897,"","","","","y",null,"","","","",1,1,null,"","","","",22816676.546037897]
[null,"D2091 Local North",null,"Local","North","Access / Recreation Corridor",null,3583.53,104.65252266338666,375025.45453992602,null,1,{"$f":"IFERROR(J2251/100*100*L2251,0)","v":375025.45453992602},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},375025.45453992602,"","y","","","",null,"",1,"","","",1,null,"",375025.45453992602,"","",""]
[null,"D2093 Local South",null,"Local","South","General Recreation  ",null,5137.9799999999996,113.7467855076721,584428.70900270902,null,1,584428.70900270902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},584428.70900270902,"","","y","","",null,"","",1,"","",1,null,"","",584428.70900270902,"",""]
[null,"D2094 Local North",null,"Local","North","General Recreation  ",null,2680.1,184.23644709568413,493772.10186114302,null,1,493772.10186114296,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},493772.10186114302,"","y","","","",null,"",1,"","","",1,null,"",493772.10186114302,"","",""]
[null,"D2095 Local West",null,"Local","West","Access / Recreation Corridor",null,5470.37,85.367290800555907,466990.66657663701,null,1,466990.66657663696,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},466990.66657663701,"","","","y","",null,{"$f":"IF(U2254=\"y\",1,\"\")","v":""},{"$f":"IF(V2254=\"y\",1,\"\")","v":""},"",1,"",{"$f":"SUM(AA2254:AE2254)","v":1},null,{"$f":"IF(AA2254=\"\",\"\",(AA2254/$AF2254)*$T2254)","v":""},{"$f":"IF(AB2254=\"\",\"\",(AB2254/$AF2254)*$T2254)","v":""},{"$f":"IF(AC2254=\"\",\"\",(AC2254/$AF2254)*$T2254)","v":""},{"$f":"IF(AD2254=\"\",\"\",(AD2254/$AF2254)*$T2254)","v":466990.66657663701},{"$f":"IF(AE2254=\"\",\"\",(AE2254/$AF2254)*$T2254)","v":""}]
[null,"D2096 Local East",null,"Local","East","General Recreation  ",null,30478.73,{"$f":"IFERROR(J2255/H2255,0)","v":22.638464345900665},689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,{"$f":"IF(AND(U$10=$E2255,$D2255=\"Local\"),\"y\",\"\")","v":"y"},"","","",{"$f":"IF($D2255<>\"Local\",\"y\",\"\")","v":""},null,1,"",{"$f":"IF(W2255=\"y\",1,\"\")","v":""},{"$f":"IF(X2255=\"y\",1,\"\")","v":""},{"$f":"IF(Y2255=\"y\",1,\"\")","v":""},1,null,689991.64241333294,"","","",""]
[null,"D2097 District South",null,"District","South","General Outdoor Sport ",null,48283.63,173.97714185794584,8400247.9459265694,null,1,8400247.9459265694,null,null,{"$f":"IFERROR(Q2256/O2256,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D2098 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D2099 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2101 Local West",null,"Local","West","Access / Recreation Corridor",null,8880.75,66.467998534391228,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2102 District South",null,"District","South","Access / Recreation Corridor",null,1664.9,629.34573041085343,1047797.70656103,null,1,1047797.7065610299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1047797.70656103,"","","","","y",null,"","","","",1,1,null,"","","","",1047797.70656103]
[null,"D2103 Local South",null,"Local","South","General Recreation  ",null,2952.64,170.63525695583039,503824.48509806301,null,1,503824.48509806301,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},503824.48509806301,"","","y","","",null,"","",1,"","",1,null,"","",503824.48509806301,"",""]
[null,"D2104 Local West",null,"Local","West","General Recreation  ",null,10816.91,63.788239193386367,689991.64241333294,null,1,689991.64241333294,null,11791.260942004301,252.25788103832764,2974438.5,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3664430.1424133331,"","","","y","",null,"","","",1,"",1,null,"","","",3664430.1424133331,""]
[null,"D2108 Local East",null,"Local","East","Access / Recreation Corridor",null,20962.650000000001,28.158924467292774,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D2109 Local East",null,"Local","East","Access / Recreation Corridor",null,4758.6099999999997,90.845697874216427,432299.24636122503,null,1,432299.24636122503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},432299.24636122503,"y","","","","",null,1,"","","","",1,null,432299.24636122503,"","","",""]
[null,"D2110 Local East",null,"Local","East","Access / Recreation Corridor",null,7596.96,75.114437053682906,570641.37371934694,null,1,570641.37371934694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},570641.37371934694,"y","","","","",null,1,"","","","",1,null,570641.37371934694,"","","",""]
[null,"D2111 Local East",null,"Local","East","Access / Recreation Corridor",null,971.66547609999998,254.94608078000644,247722.30496093401,null,1,247722.30496093404,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},247722.30496093401,"y","","","","",null,1,"","","","",1,null,247722.30496093401,"","","",""]
[null,"D2112 Local West",null,"Local","West","General Recreation  ",null,1559.79,290.07142906148198,452450.51433580898,null,1,452450.51433580904,null,1559.78509816679,287.34727657468193,448200,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},900650.51433580904,"","","","y","",null,"","","",1,"",1,null,"","","",900650.51433580904,""]
[null,"D2113 District East",null,"District","East","General Outdoor Sport ",null,21065.56,357.95327686110124,7540486.2309141401,null,1,7540486.2309141401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7540486.2309141401,"","","","","y",null,"","","","",1,1,null,"","","","",7540486.2309141401]
[null,"D2115 Local North",null,"Local","North","Access / Recreation Corridor",null,17972.54,32.843753747900685,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D2118 District East",null,"District","East","Access / Recreation Corridor",null,8868.06,154.33512342496556,1368653.1346400001,null,1,1368653.1346400001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1368653.1346400001,"","","","","y",null,"","","","",1,1,null,"","","","",1368653.1346400001]
[null,"D2118 District East",null,"District","East","General Recreation  ",null,5474.37,1246.3847618697805,6823171.3488370702,null,1,6823171.3488370702,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6823171.3488370702,"","","","","y",null,"","","","",1,1,null,"","","","",6823171.3488370702]
[null,"D2119 District South",null,"District","South","Access / Recreation Corridor",null,3885.71,295.11229870559816,1146720.8102033299,null,1,1146720.8102033299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1146720.8102033299,"","","","","y",null,"","","","",1,1,null,"","","","",1146720.8102033299]
[null,"D2120 Local West",null,"Local","West","Access / Recreation Corridor",null,18437.689999999999,32.015164480165083,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2121 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2122 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2125 Local South",null,"Local","South","General Recreation  ",null,3840.41,139.7166063025112,536569.05201022699,null,1,536569.05201022699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},536569.05201022699,"","","y","","",null,"","",1,"","",1,null,"","",536569.05201022699,"",""]
[null,"D2127 Local West",null,"Local","West","General Recreation  ",null,1032.3599999999999,419.42418499331342,432996.75161969702,null,1,432996.75161969697,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},432996.75161969702,"","","","y","",null,"","","",1,"",1,null,"","","",432996.75161969702,""]
[null,"D2128 Local East",null,"Local","East","General Recreation  ",null,3193.43,160.55019187907109,512705.79925238201,null,1,512705.79925238201,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},512705.79925238201,"y","","","","",null,1,"","","","",1,null,512705.79925238201,"","","",""]
[null,"D2129 District West",null,"District","West","Urban Common  ",null,1234.3599999999999,546.04624031180947,674017.63719128503,null,1,674017.63719128503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674017.63719128503,"","","","","y",null,"","","","",1,1,null,"","","","",674017.63719128503]
[null,"D2131 Local West",null,"Local","West","General Recreation  ",null,1821.46,253.69866358839886,462101.96777972498,null,1,462101.96777972498,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},462101.96777972498,"","","","y","",null,"","","",1,"",1,null,"","","",462101.96777972498,""]
[null,"D2133 Local West",null,"Local","West","Access / Recreation Corridor",null,2440.38,130.84353321498168,319307.94158717699,null,1,319307.94158717699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},319307.94158717699,"","","","y","",null,"","","",1,"",1,null,"","","",319307.94158717699,""]
[null,"D2135 Local West",null,"Local","West","Access / Recreation Corridor",null,6918.42,77.701138034912745,537569.10740350105,null,1,537569.10740350105,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},537569.10740350105,"","","","y","",null,"","","",1,"",1,null,"","","",537569.10740350105,""]
[null,"D2138 Local West",null,"Local","West","General Recreation  ",null,2085.11,226.28372204512806,471826.451673517,null,1,471826.451673517,null,2085.1284682835899,184.40062847374921,384499,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},856325.451673517,"","","","y","",null,"","","",1,"",1,null,"","","",856325.451673517,""]
[null,"D2139 Local North",null,"Local","North","Access / Recreation Corridor",null,5964.36,82.333712959995211,491067.90423007699,null,1,491067.90423007694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},491067.90423007699,"","y","","","",null,"",1,"","","",1,null,"",491067.90423007699,"","",""]
[null,"D2140 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2141 Local South",null,"Local","South","General Recreation  ",null,3519.77,149.08432801525299,524742.54521824699,null,1,524742.54521824699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},524742.54521824699,"","","y","","",null,"","",1,"","",1,null,"","",524742.54521824699,"",""]
[null,"D2143 Local South",null,"Local","South","General Recreation  ",null,1307.1400000000001,339.00864112761292,443131.75516354799,null,1,443131.75516354793,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},443131.75516354799,"","","y","","",null,"","",1,"","",1,null,"","",443131.75516354799,"",""]
[null,"D2144 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2145 District North",null,"District","North","Access / Recreation Corridor",null,6720.08,189.42842183008239,1272974.1489719001,null,1,1272974.1489719001,null,5899.2289365501701,5.0515076326952723E-4,2.98,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1272977.1289719001,"","","","","y",null,"","","","",1,1,null,"","","","",1272977.1289719001]
[null,"D2147 Local South",null,"Local","South","General Recreation  ",null,5002.0600000000004,115.83536119262983,579415.42680720601,null,1,579415.42680720601,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},579415.42680720601,"","","y","","",null,"","",1,"","",1,null,"","",579415.42680720601,"",""]
[null,"D2148 Local East",null,"Local","East","General Recreation  ",null,3989.2,135.88113710265745,542057.03212992102,null,1,542057.03212992102,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},542057.03212992102,"y","","","","",null,1,"","","","",1,null,542057.03212992102,"","","",""]
[null,"D2149 Local East",null,"Local","East","General Recreation  ",null,3304.32,156.40006817925411,516795.87328607298,null,1,516795.87328607292,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},516795.87328607298,"y","","","","",null,1,"","","","",1,null,516795.87328607298,"","","",""]
[null,"D2150 Local North",null,"Local","North","Access / Recreation Corridor",null,9444.7000000000007,62.499145339110285,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D2151 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D2152 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,3968.56,290.79362888736722,1154031.9638572501,null,null,223510.47258559999,null,23681.382635842001,242.79788002317221,5749789.5,2016,null,6903821.4638572503,"","","","","y",null,"","","","",1,1,null,"","","","",6903821.4638572503]
[null,"D2152 Metropolitan North",null,"Metropolitan","North","General Recreation  ",null,24894.79,452.99133132428108,11277124.0651384,null,null,7330865.7209191797,null,null,0,null,2016,null,11277124.0651384,"","","","","y",null,"","","","",1,1,null,"","","","",11277124.0651384]
[null,"D2152 Metropolitan West",null,"Metropolitan","West","   ",null,null,0,null,null,null,7808834.5788278598,null,4943.2070130882103,2265.7396241641354,11200020,2016,null,11200020,"","","","","y",null,"","","","",1,1,null,"","","","",11200020]
[null,"D2153 Local South",null,"Local","South","General Recreation  ",null,1165.18,375.81806520182198,437895.69321185898,null,1,{"$f":"IFERROR(J2298/100*100*L2298,0)","v":437895.69321185898},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},437895.69321185898,"","","y","","",null,"","",1,"","",1,null,"","",437895.69321185898,"",""]
[null,"D2154 Local South",null,"Local","South","General Recreation  ",null,4542.8500000000004,123.81608352595858,562477.89504590095,null,1,562477.89504590095,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},562477.89504590095,"","","y","","",null,"","",1,"","",1,null,"","",562477.89504590095,"",""]
[null,"D2155 Local East",null,"Local","East","Access / Recreation Corridor",null,1249.71,209.06793412623728,261274.28795689999,null,1,261274.28795689999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},261274.28795689999,"y","","","","",null,1,"","","","",1,null,261274.28795689999,"","","",""]
[null,"D2156 Local East",null,"Local","East","Access / Recreation Corridor",null,1133.3699999999999,225.52550136762576,255603.83748502599,null,1,255603.83748502599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255603.83748502599,"y","","","","",null,1,"","","","",1,null,255603.83748502599,"","","",""]
[null,"D2157 Local South",null,"Local","South","General Recreation  ",null,5775.64,105.26075071666862,607948.20226922003,null,1,607948.20226922003,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},607948.20226922003,"","","y","","",null,"","",1,"","",1,null,"","",607948.20226922003,"",""]
[null,"D2158 Local North",null,"Local","North","General Recreation  ",null,154751.51,4.4587070097948178,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D2159 Local South",null,"Local","South","General Recreation  ",null,1067.96,406.67237008393101,434309.82435483497,null,1,434309.82435483491,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},434309.82435483497,"","","y","","",null,"","",1,"","",1,null,"","",434309.82435483497,"",""]
[null,"D2160 Local South",null,"Local","South","General Recreation  ",null,369.50248240000002,1105.6701671058327,408547.871461228,null,1,408547.871461228,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},408547.871461228,"","","y","","",null,"","",1,"","",1,null,"","",408547.871461228,"",""]
[null,"D2161 Local South",null,"Local","South","General Recreation  ",null,1110.5999999999999,392.47484324847113,435882.56091175199,null,1,435882.56091175199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},435882.56091175199,"","","y","","",null,"","",1,"","",1,null,"","",435882.56091175199,"",""]
[null,"D2162 Local South",null,"Local","South","General Recreation  ",null,1420.77,314.84539477675207,447322.89153696602,null,1,447322.89153696602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},447322.89153696602,"","","y","","",null,"","",1,"","",1,null,"","",447322.89153696602,"",""]
[null,"D2163 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,32555.324850159301,40.453703535799789,1316983.46,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1316983.46,"","","","","y",null,"","","","",1,1,null,"","","","",1316983.46]
[null,"D2163 Local East",null,"Local","East","General Recreation  ",null,32555.35,21.194416352867744,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D2164 Local South",null,"Local","South","General Recreation  ",null,5610.64,107.27160028913831,601862.33144625102,null,1,601862.33144625102,null,5610.6459801146602,112.27916219143202,629958.63,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1231820.961446251,"","","y","","",null,"","",1,"","",1,null,"","",1231820.961446251,"",""]
[null,"D2165 Local North",null,"Local","North","General Recreation  ",null,4537.09,123.92644686970745,562265.44282808097,null,1,562265.44282808097,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},562265.44282808097,"","y","","","",null,"",1,"","","",1,null,"",562265.44282808097,"","",""]
[null,"D2166 Local South",null,"Local","South","Access / Recreation Corridor",null,48335.26,12.212320322354632,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2167 Local North",null,"Local","North","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","y","","","",null,"",1,"","","",1,null,"",0,"","",""]
[null,"D2168 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,433.20158199999997,2301.5227419559446,997023.29282429302,null,null,590285.67798429495,null,null,0,null,2016,null,997023.29282429302,"","","","","y",null,"","","","",1,1,null,"","","","",997023.29282429302]
[null,"D2171 Local South",null,"Local","South","General Outdoor Sport ",null,739.47587810000005,1051.6437230890858,777665.16557965497,null,1,{"$f":"IFERROR(J2315/100*100*L2315,0)","v":777665.16557965497},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},777665.16557965497,"","","y","","",null,"","",1,"","",1,null,"","",777665.16557965497,"",""]
[null,"D2171 Local South",null,"Local","South","General Recreation  ",null,9260.14,74.512009798267954,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2173 Local South",null,"Local","South","Access / Recreation Corridor",null,2880.26,118.30454186817092,340747.839761218,null,1,340747.839761218,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340747.839761218,"","","y","","",null,"","",1,"","",1,null,"","",340747.839761218,"",""]
[null,"D2174 Metropolitan North",null,"Metropolitan","North","   ",null,null,0,null,null,null,1068948.22485526,null,0,0,0,2016,null,0,"","","",{"$f":"IF(AND(X$10=$E2318,$D2318=\"Local\"),\"y\",\"\")","v":""},"y",null,{"$f":"IF(U2318=\"y\",1,\"\")","v":""},{"$f":"IF(V2318=\"y\",1,\"\")","v":""},"","",1,{"$f":"SUM(AA2318:AE2318)","v":1},null,{"$f":"IF(AA2318=\"\",\"\",(AA2318/$AF2318)*$T2318)","v":""},{"$f":"IF(AB2318=\"\",\"\",(AB2318/$AF2318)*$T2318)","v":""},{"$f":"IF(AC2318=\"\",\"\",(AC2318/$AF2318)*$T2318)","v":""},{"$f":"IF(AD2318=\"\",\"\",(AD2318/$AF2318)*$T2318)","v":""},{"$f":"IF(AE2318=\"\",\"\",(AE2318/$AF2318)*$T2318)","v":0}]
[null,"D2175 Local South",null,"Local","South","Access / Recreation Corridor",null,105056.96000000001,{"$f":"IFERROR(J2319/H2319,0)","v":5.618720339749931},590285.67798429495,null,1,{"$f":"IFERROR(J2319/100*100*L2319,0)","v":590285.67798429495},null,109376.004786134,23.53016134601279,2573635.04,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3163920.717984295,{"$f":"IF(AND(U$10=$E2319,$D2319=\"Local\"),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D2319<>\"Local\",\"y\",\"\")","v":""},null,"","",{"$f":"IF(W2319=\"y\",1,\"\")","v":1},{"$f":"IF(X2319=\"y\",1,\"\")","v":""},{"$f":"IF(Y2319=\"y\",1,\"\")","v":""},1,null,"","",3163920.717984295,"",""]
[null,"D2175 Local South",null,"Local","South","General Recreation  ",null,7175.21,91.923446693861777,659570.033952264,null,1,659570.033952264,null,null,{"$f":"IFERROR(Q2320/O2320,0)","v":0},null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},659570.033952264,"","","y","","",null,"","",1,"","",1,null,"","",659570.033952264,"",""]
[null,"D2176 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D2177 Local East",null,"Local","East","General Recreation  ",null,11154.1,61.85991181837467,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D2178 Local North",null,"Local","North","General Recreation  ",null,4267.3,129.42949658368124,552314.490771543,null,1,552314.490771543,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},552314.490771543,"","y","","","",null,"",1,"","","",1,null,"",552314.490771543,"","",""]
[null,"D2179 Local West",null,"Local","West","Access / Recreation Corridor",null,7790.25,74.460048509609834,580062.392901988,null,1,580062.392901988,null,404.66157221265098,420.10413558781028,170000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},750062.392901988,"","","","y","",null,"","","",1,"",1,null,"","","",750062.392901988,""]
[null,"D2181 Local East",null,"Local","East","General Recreation  ",null,3999.53,135.62544712191283,542438.04452750401,null,1,542438.04452750401,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},542438.04452750401,"y","","","","",null,1,"","","","",1,null,542438.04452750401,"","","",""]
[null,"D2182 Local North",null,"Local","North","General Recreation  ",null,14695.58,46.952324604631663,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D2183 Local West",null,"Local","West","General Recreation  ",null,8477.81,81.387957787840605,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D2184 Local East",null,"Local","East","General Recreation  ",null,2038.27,230.63617775913201,470098.80204110598,null,1,470098.80204110593,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},470098.80204110598,"y","","","","",null,1,"","","","",1,null,470098.80204110598,"","","",""]
[null,"D2188 Local North",null,"Local","North","General Recreation  ",null,1680.57,271.87523981638492,456905.37177822198,null,1,456905.37177822198,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},456905.37177822198,"","y","","","",null,"",1,"","","",1,null,"",456905.37177822198,"","",""]
[null,"D2189 Local North",null,"Local","North","General Recreation  ",null,3159.21,161.88972133152402,511443.62652776402,null,1,511443.62652776402,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},511443.62652776402,"","y","","","",null,"",1,"","","",1,null,"",511443.62652776402,"","",""]
[null,"D2190 Local South",null,"Local","South","Access / Recreation Corridor",null,21711.37,27.187859540153152,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2190 Local South",null,"Local","South","General Recreation  ",null,4727.91,120.41338778121411,569303.66022467997,null,1,569303.66022467997,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},569303.66022467997,"","","y","","",null,"","",1,"","",1,null,"","",569303.66022467997,"",""]
[null,"D2191 Local West",null,"Local","West","General Recreation  ",null,452.57619419999997,909.48656374638813,411611.96769637603,null,1,411611.96769637597,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},411611.96769637603,"","","","y","",null,"","","",1,"",1,null,"","","",411611.96769637603,""]
[null,"D2192 Local North",null,"Local","North","Access / Recreation Corridor",null,404.46748489999999,544.11514787237229,220076.88535592999,null,1,220076.88535592996,null,404.47641289025302,1273.7281670360042,515193,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},735269.88535592996,"","y","","","",null,"",1,"","","",1,null,"",735269.88535592996,"","",""]
[null,"D2193 Local North",null,"Local","North","General Recreation  ",null,2339.34,205.70053419743044,481203.48766941699,null,1,481203.48766941699,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},481203.48766941699,"","y","","","",null,"",1,"","","",1,null,"",481203.48766941699,"","",""]
[null,"D2194 District South",null,"District","South","General Outdoor Sport ",null,55004,152.7206738769284,8400247.9459265694,null,1,8400247.9459265694,null,44773.838488401001,80.357193429642251,3597900,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11998147.945926569,"","","","","y",null,"","","","",1,1,null,"","","","",11998147.945926569]
[null,"D2196 Local North",null,"Local","North","General Recreation  ",null,10235.33,67.412740225604153,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D2197 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D2198 Local South",null,"Local","South","Access / Recreation Corridor",null,35038.19,16.846922685911998,590285.67798429495,null,1,590285.67798429495,null,35038.096971708801,16.732412164775386,586271.88,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1176557.5579842948,"","","y","","",null,"","",1,"","",1,null,"","",1176557.5579842948,"",""]
[null,"D2199 District South",null,"District","South","Urban Common  ",null,948.5489652,694.61699780190008,658878.234475323,null,1,658878.234475323,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},658878.234475323,"","","","","y",null,"","","","",1,1,null,"","","","",658878.234475323]
[null,"D2200 District South",null,"District","South","General Outdoor Sport ",null,84130.08,99.848329467017848,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D2202 Local South",null,"Local","South","General Recreation  ",null,2265.6799999999998,211.18896198835714,478486.60739778099,null,1,478486.60739778099,null,2265.6359220426798,181.91537130484988,412154,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},890640.60739778099,"","","y","","",null,"","",1,"","",1,null,"","",890640.60739778099,"",""]
[null,"D2203 Local South",null,"Local","South","General Recreation  ",null,4051.9,134.34923444375454,544369.66304264904,null,1,544369.66304264904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},544369.66304264904,"","","y","","",null,"","",1,"","",1,null,"","",544369.66304264904,"",""]
[null,"D2204 District South",null,"District","South","General Outdoor Sport ",null,175606.67,47.835585891621136,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D2205 District East",null,"District","East","Urban Common  ",null,1644.78,409.79197047099615,674017.63719128503,null,1,674017.63719128503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674017.63719128503,"","","","","y",null,"","","","",1,1,null,"","","","",674017.63719128503]
[null,"D2206 Metropolitan North",null,"Metropolitan","North","Access / Recreation Corridor",null,7226.58,179.71485387796719,1298723.76873744,null,null,415428.87877182302,null,null,0,null,2016,null,1298723.76873744,"","","","","y",null,"","","","",1,1,null,"","","","",1298723.76873744]
[null,"D2212 Local East",null,"Local","East","General Recreation  ",null,5841.45,104.49041635654572,610375.54262594401,null,1,{"$f":"IFERROR(J2347/100*100*L2347,0)","v":610375.54262594401},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},610375.54262594401,"y","","","","",null,1,"","","","",1,null,610375.54262594401,"","","",""]
[null,"D2232 District East",null,"District","East","General Recreation  ",null,46061.99,177.18661121087777,8161567.9137293398,null,1,8161567.9137293398,null,28983.672604213301,126.08947285268283,3654536,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11816103.91372934,"","","","","y",null,"","","","",1,1,null,"","","","",11816103.91372934]
[null,"D2252 Local North",null,"Local","North","General Recreation  ",null,131060.02,5.2646996575563847,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D2312 Local East",null,"Local","East","General Recreation  ",null,227.37229540000001,1773.7672552038985,403305.53232106799,null,1,403305.53232106799,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},403305.53232106799,"y","","","","",null,1,"","","","",1,null,403305.53232106799,"","","",""]
[null,"D2372 Local West",null,"Local","West","Access / Recreation Corridor",null,4914.63,89.509019659893212,439903.71329110098,null,1,439903.71329110092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},439903.71329110098,"","","","y","",null,"","","",1,"",1,null,"","","",439903.71329110098,""]
[null,"D2392 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D2452 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D2472 Local West",null,"Local","West","General Recreation  ",null,2644.63,186.2127496302061,492463.82405453199,null,1,492463.82405453199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},492463.82405453199,"","","","y","",null,"","","",1,"",1,null,"","","",492463.82405453199,""]
[null,"D2473 Local West",null,"Local","West","General Recreation  ",null,1757.64,261.57121294095032,459748.02671353199,null,1,459748.02671353199,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},459748.02671353199,"","","","y","",null,"","","",1,"",1,null,"","","",459748.02671353199,""]
[null,"D2492 Local West",null,"Local","West","Access / Recreation Corridor",null,9450.06,62.463696313493777,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2494 Local West",null,"Local","West","Access / Recreation Corridor",null,2127.0700000000002,142.93704838255817,304037.10750308802,null,1,304037.10750308802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},304037.10750308802,"","","","y","",null,"","","",1,"",1,null,"","","",304037.10750308802,""]
[null,"D2495 Local North",null,"Local","North","General Recreation  ",null,2465.59,197.05632361853631,485860.10095062701,null,1,485860.10095062701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},485860.10095062701,"","y","","","",null,"",1,"","","",1,null,"",485860.10095062701,"","",""]
[null,"D2496 Local East",null,"Local","East","General Recreation  ",null,5222.42,112.50401145473651,587543.19950144505,null,1,587543.19950144505,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},587543.19950144505,"y","","","","",null,1,"","","","",1,null,587543.19950144505,"","","",""]
[null,"D2513 Local East",null,"Local","East","General Recreation  ",null,5779.5,105.21508344362177,608090.574762412,null,1,608090.574762412,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},608090.574762412,"y","","","","",null,1,"","","","",1,null,608090.574762412,"","","",""]
[null,"D2532 Local East",null,"Local","East","Access / Recreation Corridor",null,76467.73,7.7194089321638684,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D2533 Local South",null,"Local","South","General Recreation  ",null,3717.12,143.12737161113253,532021.61556317296,null,1,532021.61556317296,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},532021.61556317296,"","","y","","",null,"","",1,"","",1,null,"","",532021.61556317296,"",""]
[null,"D2552 Local West",null,"Local","West","Access / Recreation Corridor",null,19925.849999999999,29.624115306714394,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2554 Local West",null,"Local","West","General Recreation  ",null,2864.12,174.76904166435241,500559.50761170499,null,1,500559.50761170499,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},500559.50761170499,"","","","y","",null,"","","",1,"",1,null,"","","",500559.50761170499,""]
[null,"D2555 Local West",null,"Local","West","General Recreation  ",null,3264.85,157.84494210058287,515340.05921708798,null,1,515340.05921708792,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},515340.05921708798,"","","","y","",null,"","","",1,"",1,null,"","","",515340.05921708798,""]
[null,"D2556 Local North",null,"Local","North","General Recreation  ",null,30896.54,22.33232725778786,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","y","","","",null,"",1,"","","",1,null,"",689991.64241333294,"","",""]
[null,"D2572 District South",null,"District","South","General Recreation  ",null,1021.48,6441.8012704040311,6580171.1616923101,null,1,6580171.1616923101,null,1021.49240197795,469.90070515508478,480000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7060171.1616923101,"","","","","y",null,"","","","",1,1,null,"","","","",7060171.1616923101]
[null,"D2592 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,482.41532979999999,2071.2627916679257,999208.92274495098,null,null,479871.23522017,null,null,0,null,2016,null,999208.92274495098,"","","","","y",null,"","","","",1,1,null,"","","","",999208.92274495098]
[null,"D2593 Local West",null,"Local","West","Access / Recreation Corridor",null,11969.52,49.315735132594703,590285.67798429495,null,1,{"$f":"IFERROR(J2369/100*100*L2369,0)","v":590285.67798429495},null,13091.9809475728,108.77651027013007,1424100,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2014385.6779842949,"","","","y","",null,"","","",1,"",1,null,"","","",2014385.6779842949,""]
[null,"D2593 Local West",null,"Local","West","General Recreation  ",null,4390.0200000000004,126.84245249479683,556840.90330120805,null,1,556840.90330120805,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},556840.90330120805,"","","","y","",null,"","","",1,"",1,null,"","","",556840.90330120805,""]
[null,"D2612 Local South",null,"Local","South","Access / Recreation Corridor",null,18325.759999999998,32.210706567383561,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D2612 Local South",null,"Local","South","General Recreation  ",null,3579.72,147.20529676918645,526953.74495059205,null,1,526953.74495059205,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},526953.74495059205,"","","y","","",null,"","",1,"","",1,null,"","",526953.74495059205,"",""]
[null,"D2613 Local West",null,"Local","West","General Recreation  ",null,18115.91,38.087606000103385,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D2614 Local West",null,"Local","West","Access / Recreation Corridor",null,10508.01,56.174830247049151,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2616 Local South",null,"Local","South","General Recreation  ",null,30406.11,22.692532599971944,689991.64241333294,null,1,689991.64241333294,null,26.5708933106194,60.378850693695448,1604.32,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},691595.96241333289,"","","y","","",null,"","",1,"","",1,null,"","",691595.96241333289,"",""]
[null,"D2633 Local North",null,"Local","North","General Recreation  ",null,5497.52,108.71993297819489,597690.00594628602,null,1,597690.00594628602,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},597690.00594628602,"","y","","","",null,"",1,"","","",1,null,"",597690.00594628602,"","",""]
[null,"D2634 District East",null,"District","East","General Recreation  ",null,37233.449999999997,219.19988380688173,8161567.9137293398,null,1,8161567.9137293398,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8161567.9137293398,"","","","","y",null,"","","","",1,1,null,"","","","",8161567.9137293398]
[null,"D2634 Local East",null,"Local","East","Access / Recreation Corridor",null,8234.56,71.683936723309444,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D2635 Local South",null,"Local","South","General Recreation  ",null,5103.3500000000004,114.26835584688449,583151.41381119797,null,1,583151.41381119797,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},583151.41381119797,"","","y","","",null,"","",1,"","",1,null,"","",583151.41381119797,"",""]
[null,"D2672 District East",null,"District","East","General Recreation  ",null,17341.97,430.79316928778962,7470802.2179937698,null,1,7470802.2179937707,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7470802.2179937698,"","","","","y",null,"","","","",1,1,null,"","","","",7470802.2179937698]
[null,"D2672 Metropolitan East",null,"Metropolitan","East","Access / Recreation Corridor",null,7786.22,169.98979221426185,1323577.91993453,null,null,476949.27954383299,null,null,0,null,2016,null,1323577.91993453,"","","","","y",null,"","","","",1,1,null,"","","","",1323577.91993453]
[null,"D2692 Local East",null,"Local","East","General Recreation  ",null,11445.97,60.282496146096221,689991.64241333294,null,1,{"$f":"IFERROR(J2382/100*100*L2382,0)","v":689991.64241333294},null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,{"$f":"IF(U2382=\"y\",1,\"\")","v":1},{"$f":"IF(V2382=\"y\",1,\"\")","v":""},"","","",{"$f":"SUM(AA2382:AE2382)","v":1},null,{"$f":"IF(AA2382=\"\",\"\",(AA2382/$AF2382)*$T2382)","v":689991.64241333294},{"$f":"IF(AB2382=\"\",\"\",(AB2382/$AF2382)*$T2382)","v":""},{"$f":"IF(AC2382=\"\",\"\",(AC2382/$AF2382)*$T2382)","v":""},{"$f":"IF(AD2382=\"\",\"\",(AD2382/$AF2382)*$T2382)","v":""},{"$f":"IF(AE2382=\"\",\"\",(AE2382/$AF2382)*$T2382)","v":""}]
[null,"D2712 District South",null,"District","South","   ",null,null,{"$f":"IFERROR(J2383/H2383,0)","v":0},null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,{"$f":"IF(AND(U$10=$E2383,$D2383=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D2383<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W2383=\"y\",1,\"\")","v":""},{"$f":"IF(X2383=\"y\",1,\"\")","v":""},{"$f":"IF(Y2383=\"y\",1,\"\")","v":1},1,null,"","","","",0]
[null,"D2732 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,{"$f":"IFERROR(Q2384/O2384,0)","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D2812 Local South",null,"Local","South","General Recreation  ",null,7490.41,89.607363472415273,671195.89142741403,null,1,671195.89142741403,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},671195.89142741403,"","","y","","",null,"","",1,"","",1,null,"","",671195.89142741403,"",""]
[null,"D2833 District West",null,"District","West","General Outdoor Sport ",null,91657.25,91.648483299756094,8400247.9459265694,null,1,8400247.9459265694,null,91657.245719080805,18.060372499884028,1655364,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10055611.945926569,"","","","","y",null,"","","","",1,1,null,"","","","",10055611.945926569]
[null,"D2872 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,3057.8899731978399,147.49954509590157,451037.38,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},451037.38,"","","","","y",null,"","","","",1,1,null,"","","","",451037.38]
[null,"D2872 Local West",null,"Local","West","Access / Recreation Corridor",null,14276.53,41.346579174652028,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D2892 District South",null,"District","South","General Recreation  ",null,65527.4,124.55198762241962,8161567.9137293398,null,1,8161567.9137293398,null,116135.53931605299,2.2634210126207708,262863.62,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8424431.533729339,"","","","","y",null,"","","","",1,1,null,"","","","",8424431.533729339]
[null,"D2912 Local South",null,"Local","South","General Recreation  ",null,3989.68,135.86922672530278,542074.73648140603,null,1,542074.73648140603,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},542074.73648140603,"","","y","","",null,"","",1,"","",1,null,"","",542074.73648140603,"",""]
[null,"D2932 Local West",null,"Local","West","General Recreation  ",null,466.52581950000001,883.39480767140901,412126.486590949,null,1,412126.486590949,null,466.53820576018802,966.94074446688285,451114.8,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},863241.28659094893,"","","","y","",null,"","","",1,"",1,null,"","","",863241.28659094893,""]
[null,"D2993 Local East",null,"Local","East","General Recreation  ",null,3160.21,161.85016520843806,511480.51059335802,null,1,511480.51059335802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},511480.51059335802,"y","","","","",null,1,"","","","",1,null,511480.51059335802,"","","",""]
[null,"D2994 Local South",null,"Local","South","General Recreation  ",null,8047.75,85.737211321590877,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D2995 Local East",null,"Local","East","General Recreation  ",null,2624.86,187.3374679326684,491734.626077744,null,1,491734.626077744,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},491734.626077744,"y","","","","",null,1,"","","","",1,null,491734.626077744,"","","",""]
[null,"D2996 Local West",null,"Local","West","General Recreation  ",null,4490.6499999999996,124.82659455132489,560552.54682190705,null,1,560552.54682190705,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},560552.54682190705,"","","","y","",null,"","","",1,"",1,null,"","","",560552.54682190705,""]
[null,"D3012 Local North",null,"Local","North","Access / Recreation Corridor",null,343.0512124,632.8018321082867,217083.43571368899,null,1,217083.43571368902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},217083.43571368899,"","y","","","",null,"",1,"","","",1,null,"",217083.43571368899,"","",""]
[null,"D3013 Local North",null,"Local","North","General Recreation  ",null,4174.4799999999996,131.48725393417408,548890.91180313099,null,1,548890.91180313099,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},548890.91180313099,"","y","","","",null,"",1,"","","",1,null,"",548890.91180313099,"","",""]
[null,"D3014 Local North",null,"Local","North","Access / Recreation Corridor",null,833.87099479999995,289.02091259315858,241006.155902061,null,1,241006.15590206097,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},241006.155902061,"","y","","","",null,"",1,"","","",1,null,"",241006.155902061,"","",""]
[null,"D3015 Local North",null,"Local","North","General Recreation  ",null,3742.88,142.39616260549843,532971.74909286795,null,1,532971.74909286795,null,606.99533600662505,296.54264097679226,180000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},712971.74909286795,"","y","","","",null,"",1,"","","",1,null,"",712971.74909286795,"","",""]
[null,"D3052 Local West",null,"Local","West","Access / Recreation Corridor",null,37864.99,15.589220490598175,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","","y","",null,"","","",1,"",1,null,"","","",590285.67798429495,""]
[null,"D3053 Local South",null,"Local","South","Access / Recreation Corridor",null,474.9140112,470.63356168591383,223510.47258559999,null,1,223510.47258559999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},223510.47258559999,"","","y","","",null,"","",1,"","",1,null,"","",223510.47258559999,"",""]
[null,"D3054 District South",null,"District","South","General Outdoor Sport ",null,16449.11,445.66944478571662,7330865.7209191797,null,1,7330865.7209191788,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7330865.7209191797,"","","","","y",null,"","","","",1,1,null,"","","","",7330865.7209191797]
[null,"D3054 District South",null,"District","South","General Recreation  ",null,23536.29,331.77848245530026,7808834.5788278598,null,1,7808834.5788278598,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7808834.5788278598,"","","","","y",null,"","","","",1,1,null,"","","","",7808834.5788278598]
[null,"D3055 Local West",null,"Local","West","General Recreation  ",null,9050.7000000000007,76.23627370405967,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D3057 Local East",null,"Local","East","Access / Recreation Corridor",null,3383.8,107.95275950278739,365290.54760553199,null,1,365290.54760553199,null,3383.8243420220601,5.6456831292206173,19104,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},384394.54760553199,"y","","","","",null,1,"","","","",1,null,384394.54760553199,"","","",""]
[null,"D3092 District East",null,"District","East","General Outdoor Sport ",null,39290.82,212.97712799068103,8368045.9999988098,null,1,8368045.9999988107,null,148189.152140024,13.880994595719987,2057012.82,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10425058.81999881,"","","","","y",null,"","","","",1,1,null,"","","","",10425058.81999881]
[null,"D3092 District East",null,"District","East","General Recreation  ",null,14064.75,518.45641917359137,7291959.9215717698,null,1,7291959.9215717698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7291959.9215717698,"","","","","y",null,"","","","",1,1,null,"","","","",7291959.9215717698]
[null,"D3112 Local West",null,"Local","West","Access / Recreation Corridor",null,474.37262829999997,471.11505190141469,223484.08540216499,null,1,223484.08540216496,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},223484.08540216499,"","","","y","",null,"","","",1,"",1,null,"","","",223484.08540216499,""]
[null,"D3113 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D3115 Local South",null,"Local","South","General Recreation  ",null,5478.16,108.97380332746599,596975.93043639103,null,1,596975.93043639103,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},596975.93043639103,"","","y","","",null,"","",1,"","",1,null,"","",596975.93043639103,"",""]
[null,"D3117 Local South",null,"Local","South","General Recreation  ",null,4750.93,120.00865755013186,570152.73141464801,null,1,570152.73141464801,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},570152.73141464801,"","","y","","",null,"","",1,"","",1,null,"","",570152.73141464801,"",""]
[null,"D3118 Local East",null,"Local","East","General Recreation  ",null,6643.26,96.330650201808893,639949.55525966897,null,1,639949.55525966897,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},639949.55525966897,"y","","","","",null,1,"","","","",1,null,639949.55525966897,"","","",""]
[null,"D3119 Local North",null,"Local","North","Access / Recreation Corridor",null,5865.57,82.899504502045332,486252.84662206197,null,1,486252.84662206197,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486252.84662206197,"","y","","","",null,"",1,"","","",1,null,"",486252.84662206197,"","",""]
[null,"D3120 Local East",null,"Local","East","General Recreation  ",null,29631.73,23.285567275799725,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D3121 Local East",null,"Local","East","General Recreation  ",null,3083.44,164.96151080537516,508648.92087772599,null,1,508648.92087772593,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},508648.92087772599,{"$f":"IF(AND(U$10=$E2415,$D2415=\"Local\"),\"y\",\"\")","v":"y"},"","","","",null,1,"","","","",1,null,508648.92087772599,"","","",""]
[null,"D3122 Local West",null,"Local","West","General Recreation  ",null,2320.4299999999998,207.07627896081289,480506.00998903898,null,1,480506.00998903904,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},480506.00998903898,"","","","y","",null,"","","",1,"",1,null,"","","",480506.00998903898,""]
[null,"D3123 Local South",null,"Local","South","General Recreation  ",null,1814.18,254.56870419815178,461833.45178220299,null,1,461833.45178220299,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},461833.45178220299,"","","y","","",null,"","",1,"","",1,null,"","",461833.45178220299,"",""]
[null,"D3124 Local North",null,"Local","North","General Recreation  ",null,3263.94,157.8786664942977,515306.49471739802,null,1,515306.49471739796,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},515306.49471739802,"","y","","","",null,"",1,"","","",1,null,"",515306.49471739802,"","",""]
[null,"D3173 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D3173 Local South",null,"Local","South","Access / Recreation Corridor",null,15403.32,38.321977209088359,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D3174 District East",null,"District","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D3175 Local East",null,"Local","East","General Recreation  ",null,4822.7700000000004,118.77043331672523,572802.48268690298,null,1,572802.48268690298,null,2815.11086898447,932.76226131273052,2625829.1800000002,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3198631.662686903,"y","","","","",null,1,"","","","",1,null,3198631.662686903,"","","",""]
[null,"D3176 Local West",null,"Local","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","y","",null,"","","",1,"",1,null,"","","",0,""]
[null,"D3177 Local West",null,"Local","West","General Outdoor Sport ",null,17749.689999999999,60.223486993590313,1068948.22485526,null,1,1068948.22485526,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1068948.22485526,"","","","y","",null,"","","",1,"",1,null,"","","",1068948.22485526,""]
[null,"D3192 District North",null,"District","North","General Recreation  ",null,27941.14,288.07747853734924,8049213.1586590698,null,1,8049213.1586590698,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8049213.1586590698,"","","","","y",null,"","","","",1,1,null,"","","","",8049213.1586590698]
[null,"D3232 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D3234 District West",null,"District","West","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D3292 Local West",null,"Local","West","General Recreation  ",null,4882.16,117.77431041639684,574993.027342516,null,1,574993.027342516,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},574993.027342516,"","","","y","",null,"","","",1,"",1,null,"","","",574993.027342516,""]
[null,"D3293 Local East",null,"Local","East","General Recreation  ",null,9767.89,70.638760511567284,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D3294 District South",null,"District","South","General Outdoor Sport ",null,49310.91,170.35272611936321,8400247.9459265694,null,1,8400247.9459265694,null,49311.015618651298,171.15431337430718,8439793.0199999996,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16840040.965926569,"","","","","y",null,"","","","",1,1,null,"","","","",16840040.965926569]
[null,"D3295 Local North",null,"Local","North","Access / Recreation Corridor",null,12753.79,46.283158024735776,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","y","","","",null,"",1,"","","",1,null,"",590285.67798429495,"","",""]
[null,"D3296 Local West",null,"Local","West","General Recreation  ",null,8266.6,83.467404061323023,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D3297 District East",null,"District","East","General Outdoor Sport ",null,143310.32999999999,58.615788170514783,8400247.9459265694,null,1,8400247.9459265694,null,143310.35691005,131.48547764644198,18843230.73,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27243478.67592657,"","","","","y",null,"","","","",1,1,null,"","","","",27243478.67592657]
[null,"D3299 Local West",null,"Local","West","General Recreation  ",null,4901.78,117.45053688853132,575716.69270946505,null,1,575716.69270946505,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},575716.69270946505,"","","","y","",null,"","","",1,"",1,null,"","","",575716.69270946505,""]
[null,"D3312 Local South",null,"Local","South","Access / Recreation Corridor",null,10976.57,53.776879114722995,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D3313 District North",null,"District","North","Access / Recreation Corridor",null,11377.13,130.12213154322225,1480416.40644434,null,1,1480416.40644434,null,11377.0508004393,54.722969152599745,622586,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2103002.40644434,"","","","","y",null,"","","","",1,1,null,"","","","",2103002.40644434]
[null,"D3315 Local West",null,"Local","West","General Recreation  ",null,10239.700000000001,67.383970469186877,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","","y","",null,"","","",1,"",1,null,"","","",689991.64241333294,""]
[null,"D3316 Local East",null,"Local","East","General Recreation  ",null,4997.7,115.90423840591033,579254.61228121805,null,1,579254.61228121805,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},579254.61228121805,"y","","","","",null,1,"","","","",1,null,579254.61228121805,"","","",""]
[null,"D3318 Local South",null,"Local","South","Access / Recreation Corridor",null,16248.14,36.329430813883619,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"","","y","","",null,"","",1,"","",1,null,"","",590285.67798429495,"",""]
[null,"D3332 Local East",null,"Local","East","Access / Recreation Corridor",null,29824.1,19.792237753504548,590285.67798429495,null,1,590285.67798429495,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},590285.67798429495,"y","","","","",null,1,"","","","",1,null,590285.67798429495,"","","",""]
[null,"D3398 District South",null,"District","South","Access / Recreation Corridor",null,1928.52,549.40592674822665,1059540.3178524901,null,1,1059540.3178524901,null,24548.221020439702,107.11252753552495,2629422,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3688962.3178524901,"","","","","y",null,"","","","",1,1,null,"","","","",3688962.3178524901]
[null,"D3398 District South",null,"District","South","General Recreation  ",null,29495.41,275.77279854081604,8134031.7598087704,null,1,8134031.7598087694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8134031.7598087704,"","","","","y",null,"","","","",1,1,null,"","","","",8134031.7598087704]
[null,"D3473 Local South",null,"Local","South","General Recreation  ",null,7886.56,86.959018128610936,685807.51401237794,null,1,685807.51401237794,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},685807.51401237794,"","","y","","",null,"","",1,"","",1,null,"","",685807.51401237794,"",""]
[null,"D3476 District West",null,"District","West","Access / Recreation Corridor",null,18351.27,97.599263451297915,1791070.4353958999,null,1,1791070.4353958997,null,18351.3218686252,85.218438823947139,1563871,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3354941.4353959002,"","","","","y",null,"","","","",1,1,null,"","","","",3354941.4353959002]
[null,"D3512 Local South",null,"Local","South","General Recreation  ",null,1020.58,423.83963758549351,432562.257327003,null,1,432562.25732700294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},432562.257327003,"","","y","","",null,"","",1,"","",1,null,"","",432562.257327003,"",""]
[null,"D3533 Local South",null,"Local","South","General Recreation  ",null,3054.65,166.16863752943283,507587.02862928202,null,1,{"$f":"IFERROR(J2446/100*100*L2446,0)","v":507587.02862928202},null,2545.5831427875401,926.47926534326507,2358430,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2866017.028629282,"","","y","","",null,{"$f":"IF(U2446=\"y\",1,\"\")","v":""},{"$f":"IF(V2446=\"y\",1,\"\")","v":""},1,"","",{"$f":"SUM(AA2446:AE2446)","v":1},null,{"$f":"IF(AA2446=\"\",\"\",(AA2446/$AF2446)*$T2446)","v":""},{"$f":"IF(AB2446=\"\",\"\",(AB2446/$AF2446)*$T2446)","v":""},{"$f":"IF(AC2446=\"\",\"\",(AC2446/$AF2446)*$T2446)","v":2866017.028629282},{"$f":"IF(AD2446=\"\",\"\",(AD2446/$AF2446)*$T2446)","v":""},{"$f":"IF(AE2446=\"\",\"\",(AE2446/$AF2446)*$T2446)","v":""}]
[null,"D3534 District East",null,"District","East","Urban Common  ",null,2430.1799999999998,{"$f":"IFERROR(J2447/H2447,0)","v":277.35296858310295},674017.63719128503,null,1,674017.63719128503,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674017.63719128503,{"$f":"IF(AND(U$10=$E2447,$D2447=\"Local\"),\"y\",\"\")","v":""},"","","",{"$f":"IF($D2447<>\"Local\",\"y\",\"\")","v":"y"},null,"","",{"$f":"IF(W2447=\"y\",1,\"\")","v":""},{"$f":"IF(X2447=\"y\",1,\"\")","v":""},{"$f":"IF(Y2447=\"y\",1,\"\")","v":1},1,null,"","","","",674017.63719128503]
[null,"D3552 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,{"$f":"IFERROR(Q2448/O2448,0)","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D3556 Local South",null,"Local","South","Access / Recreation Corridor",null,806.03756320000002,297.31808551783632,239649.54514608599,null,1,239649.54514608599,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},239649.54514608599,"","","y","","",null,"","",1,"","",1,null,"","",239649.54514608599,"",""]
[null,"D3557 Local West",null,"Local","West","Access / Recreation Corridor",null,2944.39,116.78940540775136,343873.55738852901,null,1,343873.55738852901,null,2944.3800140569101,305.17562125478833,898553,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1242426.5573885289,"","","","y","",null,"","","",1,"",1,null,"","","",1242426.5573885289,""]
[null,"D3559 Local West",null,"Local","West","Access / Recreation Corridor",null,1188.1199999999999,217.37902802601002,258272.37077826299,null,1,258272.37077826299,null,1110.1393317427701,758.24666862181198,841759.45,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1100031.820778263,"","","","y","",null,"","","",1,"",1,null,"","","",1100031.820778263,""]
[null,"D3560 Local North",null,"Local","North","General Recreation  ",null,556.06020590000003,747.09334414506247,415428.87877182302,null,1,415428.87877182302,null,556.06071796200501,653.34591756726797,363300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},778728.87877182302,"","y","","","",null,"",1,"","","",1,null,"",778728.87877182302,"","",""]
[null,"D3563 District West",null,"District","West","General Recreation  ",null,1281.57,5145.5360396003343,6594364.6222705999,null,1,6594364.6222705999,null,1281.5678362092101,777.54760368169013,996480,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7590844.6222705999,"","","","","y",null,"","","","",1,1,null,"","","","",7590844.6222705999]
[null,"D3564 Local East",null,"Local","East","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","","","","",null,1,"","","","",1,null,0,"","","",""]
[null,"D3572 Local North",null,"Local","North","General Recreation  ",null,1216.53,361.51158621661449,439789.68998009799,null,1,439789.68998009793,null,1216.50704276384,643.83844274385251,783234,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1223023.689980098,"","y","","","",null,"",1,"","","",1,null,"",1223023.689980098,"","",""]
[null,"D3576 Local North",null,"Local","North","General Recreation  ",null,402.58845580000002,1017.8339959104883,409768.216674347,null,1,409768.21667434694,null,402.59200147968801,918.69684107139562,369860,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},779628.21667434694,"","y","","","",null,"",1,"","","",1,null,"",779628.21667434694,"","",""]
[null,"D3592 Local South",null,"Local","South","General Recreation  ",null,5863.09,104.24088898607951,611173.71380539297,null,1,611173.71380539297,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},611173.71380539297,"","","y","","",null,"","",1,"","",1,null,"","",611173.71380539297,"",""]
[null,"D3613 Local East",null,"Local","East","General Recreation  ",null,1023.99,422.55103271582436,432688.031990677,null,1,432688.031990677,null,1023.95577716993,898.47630191877113,920000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1352688.0319906771,"y","","","","",null,1,"","","","",1,null,1352688.0319906771,"","","",""]
[null,"D3614 Local West",null,"Local","West","Access / Recreation Corridor",null,2108.42,143.77026411800924,303128.10027169302,null,1,303128.10027169302,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},303128.10027169302,"","","","y","",null,"","","",1,"",1,null,"","","",303128.10027169302,""]
[null,"D3633 Local North",null,"Local","North","Access / Recreation Corridor",null,986.8506711,251.77308352235968,248462.436438957,null,1,248462.436438957,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},248462.436438957,"","y","","","",null,"",1,"","","",1,null,"",248462.436438957,"","",""]
[null,"D3652 District South",null,"District","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","","","y",null,"","","","",1,1,null,"","","","",0]
[null,"D3652 Local South",null,"Local","South","General Recreation  ",null,1418.77,315.23722901229797,447249.12340577802,null,1,447249.12340577802,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},447249.12340577802,"","","y","","",null,"","",1,"","",1,null,"","",447249.12340577802,"",""]
[null,"D3672 District West",null,"District","West","Access / Recreation Corridor",null,36278.25,63.673082863449039,2309948.01839092,null,1,2309948.01839092,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2309948.01839092,"","","","","y",null,"","","","",1,1,null,"","","","",2309948.01839092]
[null,"D3672 District West",null,"District","West","General Outdoor Sport ",null,91689.08,91.61666739296075,8400247.9459265694,null,1,8400247.9459265694,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8400247.9459265694,"","","","","y",null,"","","","",1,1,null,"","","","",8400247.9459265694]
[null,"D3692 Local South",null,"Local","South","General Recreation  ",null,25369.79,27.197373033569963,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"","","y","","",null,"","",1,"","",1,null,"","",689991.64241333294,"",""]
[null,"D3712 District North",null,"District","North","Access / Recreation Corridor",null,3105.55,358.05882821513097,1111969.5939635001,null,1,1111969.5939635001,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1111969.5939635001,"","","","","y",null,"","","","",1,1,null,"","","","",1111969.5939635001]
[null,"D3712 District North",null,"District","North","General Recreation  ",null,23511.7,332.0684029443056,7807492.6695056297,null,1,7807492.6695056306,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7807492.6695056297,"","","","","y",null,"","","","",1,1,null,"","","","",7807492.6695056297]
[null,"D3733 Local North",null,"Local","North","General Recreation  ",null,2500.17,194.84097158947552,487135.55193885899,null,1,487135.55193885893,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},487135.55193885899,"","y","","","",null,"",1,"","","",1,null,"",487135.55193885899,"","",""]
[null,"D3753 Local North",null,"Local","North","Access / Recreation Corridor",null,284.47171250000002,753.07400315172981,214228.25131580301,null,1,214228.25131580303,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},214228.25131580301,"","y","","","",null,"",1,"","","",1,null,"",214228.25131580301,"","",""]
[null,"D3753 Local North",null,"Local","North","General Recreation  ",null,1056.45,410.70120569818829,433885.28875985101,null,1,433885.28875985101,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},433885.28875985101,"","y","","","",null,"",1,"","","",1,null,"",433885.28875985101,"","",""]
[null,"D3754 Local North",null,"Local","North","General Recreation  ",null,5533.7,108.25026138740228,599024.47143946798,null,1,599024.47143946798,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},599024.47143946798,"","y","","","",null,"",1,"","","",1,null,"",599024.47143946798,"","",""]
[null,"D3755 Local East",null,"Local","East","General Recreation  ",null,4958.1400000000003,116.53472444229671,577795.47864632902,null,1,577795.47864632902,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},577795.47864632902,"y","","","","",null,1,"","","","",1,null,577795.47864632902,"","","",""]
[null,"D3757 Local East",null,"Local","East","General Recreation  ",null,10044.969999999999,68.690264123569605,689991.64241333294,null,1,689991.64241333294,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},689991.64241333294,"y","","","","",null,1,"","","","",1,null,689991.64241333294,"","","",""]
[null,"D3758 Local South",null,"Local","South","General Recreation  ",null,2303.2199999999998,208.34798031459002,479871.23522017,null,1,479871.23522017,null,564.98469684100996,958.96402686543161,541800,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1021671.23522017,"","","y","","",null,"","",1,"","",1,null,"","",1021671.23522017,"",""]
[null,"D3759 Local West",null,"Local","West","General Recreation  ",null,1585.81,285.917126088597,453410.23772255803,null,1,453410.23772255803,null,66998.260569548904,72.604571501530728,4864380,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5317790.237722558,"","","","y","",null,"","","",1,"",1,null,"","","",5317790.237722558,""]
[null,"D3759 Local West",null,"Local","West","Nature Recreation  ",null,68837.399999999994,5.5411321672521048,381437.13144999999,null,1,381437.13144999999,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},381437.13144999999,"","","","y","",null,"","","",1,"",1,null,"","","",381437.13144999999,""]
[null,"D3772 District East",null,"District","East","Access / Recreation Corridor",null,3252.32,343.91058488202572,1118507.2734235099,null,1,1118507.2734235099,null,682.92919027549499,600.35506731613737,410000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1528507.2734235099,"","","","","y",null,"","","","",1,1,null,"","","","",1528507.2734235099]
[null,"D3773 Local North",null,"Local","North","General Recreation  ",null,855.49767229999998,498.50907107342113,426473.34992374701,null,1,426473.34992374701,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},426473.34992374701,"","y","","","",null,"",1,"","","",1,null,"",426473.34992374701,"","",""]
[null,"D3792 District East",null,"District","East","Access / Recreation Corridor",null,3247.13,344.38907330439497,1118276.0915989,null,1,1118276.0915989,null,2250.4368826453201,91.138303669690131,205101,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1323377.0915989,"","","","","y",null,"","","","",1,1,null,"","","","",1323377.0915989]
[null,"D3832 Local West",null,"Local","West","Access / Recreation Corridor",null,577.12032290000002,395.91751200023629,228492.042367341,null,1,228492.042367341,null,577.10848371857401,282.74406736944024,163174,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},391666.042367341,"","","","y","",null,"","","",1,"",1,null,"","","",391666.042367341,""]
[null,"D3833 Local North",null,"Local","North","General Recreation  ",null,1887.26,246.13934449720441,464528.939295794,null,1,464528.93929579406,null,1887.2191358903899,1210.0343603831664,2283600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2748128.9392957939,"","y","","","",null,"",1,"","","",1,null,"",2748128.9392957939,"","",""]
[null,"D3835 Local South",null,"Local","South","General Recreation  ",null,2127.2600000000002,222.53091537390537,473381.115038294,null,1,473381.11503829394,null,null,0,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},473381.115038294,"","","y","","",null,"","",1,"","",1,null,"","",473381.115038294,"",""]
[null,"D3852 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D3853 District West",null,"District","West","Access / Recreation Corridor",null,18676.18,96.676254475781988,1805543.1303155101,null,1,1805543.1303155099,null,18676.169380790401,11.7797175381309,220000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2025543.1303155101,"","","","","y",null,"","","","",1,1,null,"","","","",2025543.1303155101]
[null,"D3854 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,0,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"D3874 Local South",null,"Local","South","   ",null,null,0,null,null,1,0,null,0,{"$f":"IFERROR(Q2486/O2486,0)","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"","","y","","",null,"","",1,"","",1,null,"","",0,"",""]
[null,"WYW park",null,"Local","East",null,null,2224,214.45561130568029,476949.27954383299,null,1,{"$f":"IFERROR(J2487/100*100*L2487,0)","v":476949.27954383299},null,null,null,null,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R2487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},476949.27954383299,"y","","","","",null,1,"","","","",1,null,476949.27954383299,"","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J13:J2487)","v":5023116633.986104},null,null,null,null,{"$f":"SUM(O13:O2487)","v":30478316.183534566},null,{"$f":"SUM(Q13:Q2487)","v":2466899791.0099998},null,null,{"$f":"SUM(T13:T2487)","v":7490016424.9960775}]

{"sheet":"Future Trunk Assets - Parks","index":3,"n_rows":190,"n_cols":58,"rows_kept":190,"cut":false,"hidden":false,"merged":[[12,35,13,35],[12,36,13,36],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,34,11,38],[6,4,6,23],[6,1,6,3],[7,4,7,23],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,34,13,34],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,37,13,37],[12,38,13,38],[12,40,13,40],[11,53,11,57],[11,47,11,51],[11,40,11,45],[12,23,12,33],[11,32,11,33],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,57,13,57],[12,50,13,50],[12,51,13,51],[12,45,13,45],[12,47,13,47],[12,48,13,48],[12,49,13,49]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null,"Parks"]
["Return to \"Unit Rates - Parks\""]
[null,"Future Trunk Assets"]
[]
[null,"Data References",null,null,"1. Indirect embellishment costs are on costs or overheads applied to the direct embellishment cost, to deliver the project. Indirect embellishment costs equate to 17% of the direct embellishment cost.\n2. Project costs are on costs to undertake detailed design, survey, geotechnical investigations, project management, and supervision of construction works and obtain certification from a Registered Professional Engineer of Queensland. Project costs equate to 13% of the direct and indirect embellishment costs.\n3. Contingency costs are based on the project delivery date, and applied to the direct construction cost, indirect construction cost and project cost. Contingencies equate to 7.5% for projects with a delivery date up to 2021 and 15% for projects with a delivery date up to 2026.\n4. Total embellishment cost is the sum of direct embellishment cost, indirect embellishment cost, project cost and construction contingency cost. \n5. Terminal Value Adjustment is only applicable to items that have an estimated completion date between 2021 and 2026, items value exceeds 20% of the total network value in the same catchment and same year of provision, and items catchment has spare capacity greater than 30%."]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,"Cost Allocation",null,null,null,null,null,"Cost Allocation for Service Cost Schedule"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Cost Valuation",null,null,null,"Work Cost Valuation",null,null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,null,null,null,null,null,{"$f":"'Catchment Demand - Parks'!$C8","v":"East"},{"$f":"'Catchment Demand - Parks'!$C9","v":"North"},{"$f":"'Catchment Demand - Parks'!$C10","v":"South"},{"$f":"'Catchment Demand - Parks'!$C11","v":"West"},{"$f":"'Catchment Demand - Parks'!$C12","v":"Brisbane wide (district & metro)"},null,{"$f":"AI13","v":"East"},{"$f":"AJ13","v":"North"},{"$f":"AK13","v":"South"},{"$f":"AL13","v":"West"},{"$f":"AM13","v":"Brisbane wide (district & metro)"},"TOTALS",null,{"$f":"AI13","v":"East"},{"$f":"AJ13","v":"North"},{"$f":"AK13","v":"South"},{"$f":"AL13","v":"West"},{"$f":"AM13","v":"Brisbane wide (district & metro)"},null,{"$f":"AO13","v":"East"},{"$f":"AP13","v":"North"},{"$f":"AQ13","v":"South"},{"$f":"AR13","v":"West"},{"$f":"AS13","v":"Brisbane wide (district & metro)"}]
[null,"Asset ID","LGIP ID","Asset Class","Service Catchment","Description","LGIP Code (*)","Standard Area (M2)","Scaling factor (*)","Land Location/Type","Size of land (m2)","Average Land Rate (m2)","Land Value","Unit Rate","Baseline Embellishment Costs","Valuation Year","Indirect Cost Escalation %","Indirect Embellishment Costs","Multiplier","Contingency Cost %","Project Owners Cost %","Work Cost              (at Base Year)","Contingency Cost ($)","Year of Provision","Land Cost Escalation","Work Cost Escalation","Spare Capacity %","Share of the total Cost with the same year of provision %"," Terminal Value Analysis","Terminal Value Adjustment","Total Assets Cost (at Base Year)","Total Asset Cost (escalated)","Net Present Value of Total Asset Cost","NPV Total Asset Cost after Terminal Value Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI15+1","v":2},{"$f":"AJ15+1","v":3},4,5]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,null,null,null,null,"Calculated from unit rates","Copied from SOW Master",null,null,null,null,null,null,null,null,null,null,null,"Spare Capacity less than 30%, no terminal value adjustment applicable",null,null,null,null,"Gross cost (used for CF forecasts)","Adjusted Current Day Value ",null,{"$f":"IFERROR(VLOOKUP(AI13,Parkscatch,6,FALSE),\"\")","v":0},0,0,0,0,null,{"$f":"AI16","v":0},{"$f":"AJ16","v":0},{"$f":"AK16","v":0},{"$f":"AL16","v":0},{"$f":"AM16","v":0},null,null,{"$f":"SUM(AV17:AV190)","v":29878964},33109889,58832120,6685149,333715845,null,{"$f":"SUM(BB17:BB190)","v":29878964},33109889,58832120,6685149,333715845]
[null,"PCF313","AGR-A1-002","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C17,5,2)&\"-\"&LEFT(D17,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G17,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K17/H17,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.82499999999999996},null,6600,{"$f":"M17/K17","v":150},990000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":229425.64991874999},229426,2016,0.17,{"$f":"ROUND(O17*Q17,0)","v":39002},1,{"$f":"IF(X17=\"\",\"\",IF(X17<=YEAR+5,0.075,IF(AND(X17>YEAR+5,X17<=YEAR+10),0.15,IF(AND(X17>YEAR+10,X17<=YEAR+20),0.2,IF(X17>YEAR+20,0.25,\"\")))))","v":0.15},{"$f":"ROUND((O17+R17)*13%,0)","v":34896},{"$f":"ROUND(O17+R17+U17+(O17+R17+U17)*T17,0)","v":348823},{"$f":"ROUND((O17+R17+U17)*T17,0)","v":45499},2024,{"$f":"Landind","v":2.5000000000000001E-2},{"$f":"PPI","v":1.8716532546698028E-2},{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":8.0046521368463738E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},{"$f":"ROUND(V17+M17,0)","v":1338823},{"$f":"ROUND(V17*(1+Z17)^(X17-YEAR)+M17*(1+Y17)^(X17-YEAR),0)","v":1610825},{"$f":"ROUND(AF17*(1/(1+WACC))^(X17-YEAR),0)","v":1017543},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1017543},{"$f":"IF(AND($D17=\"Local\",AI$13=$E17),\"y\",\"\")","v":""},{"$f":"IF(AND($D17=\"Local\",AJ$13=$E17),\"y\",\"\")","v":""},"y","",{"$f":"IF($D17<>\"Local\",\"y\",\"\")","v":""},null,{"$f":"IF(AI17=\"y\",1,\"\")","v":""},{"$f":"IF(AJ17=\"y\",1,\"\")","v":""},{"$f":"IF(AK17=\"y\",1,\"\")","v":1},{"$f":"IF(AL17=\"y\",1,\"\")","v":""},{"$f":"IF(AM17=\"y\",1,\"\")","v":""},{"$f":"SUM(AO17:AS17)","v":1},null,{"$f":"IF(AO17=\"\",\"\",(AO17/$AT17)*$AG17)","v":""},{"$f":"IF(AP17=\"\",\"\",(AP17/$AT17)*$AG17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/$AT17)*$AG17)","v":1017543},{"$f":"IF(AR17=\"\",\"\",(AR17/$AT17)*$AG17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/$AT17)*$AG17)","v":""},null,{"$f":"IF(AO17=\"\",\"\",(AO17/$AT17)*$AH17)","v":""},{"$f":"IF(AP17=\"\",\"\",(AP17/$AT17)*$AH17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/$AT17)*$AH17)","v":1017543},{"$f":"IF(AR17=\"\",\"\",(AR17/$AT17)*$AH17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/$AT17)*$AH17)","v":""}]
[null,"PCF313","AGR-A1-003","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G18,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K18/H18,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,150,1500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,{"$f":"ROUND(O18*Q18,0)","v":56667},1,0.15,{"$f":"ROUND((O18+R18)*13%,0)","v":50700},{"$f":"ROUND(O18+R18+U18+(O18+R18+U18)*T18,0)","v":506807},66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.1998443364648097E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},{"$f":"ROUND(V18+M18,0)","v":2006807},2415458,1525822,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1525822},{"$f":"IF(AND($D18=\"Local\",AI$13=$E18),\"y\",\"\")","v":""},"","y","",{"$f":"IF($D18<>\"Local\",\"y\",\"\")","v":""},null,"","",1,"","",1,null,"","",1525822,"","",null,"","",1525822,"",""]
[null,"PCF313","AGR-A1-010","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G19,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K19/H19,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.4621999999999997},null,11697.599999999999,80.000000000000014,935808,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":385215.9426014499},385216,2016,0.17,65487,1,0.15,58591,585688,76394,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.0968307293818589E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1521496,1819541,1149387,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1149387},"","","y","","",null,"","",1,"","",1,null,"","",1149387,"","",null,"","",1149387,"",""]
[null,"PCF153","ALB-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G20,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K20/H20,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.25},null,2000,3000,6000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":88842.758687499998},88843,2016,0.17,15103,1,7.4999999999999997E-2,13513,126268,8809,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},6126268,6594835,5551279,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":5551279},"","y","","","",null,"",1,"","","",1,null,"",5551279,"","","",null,"",5551279,"","",""]
[null,"PCF153","ALB-A1-002","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G21,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K21/H21,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.32500000000000001},null,2600,1000,2600000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":107179.65754375},107180,2016,0.17,18221,1,7.4999999999999997E-2,16302,152331,10628,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2752331,2960961,2492423,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2492423},"","y","","","",null,"",1,"","","",1,null,"",2492423,"","","",null,"",2492423,"","",""]
[null,"PCF154","ASC-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G22,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K22/H22,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.39025},null,11122,10,111220,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":367624.74429868755},367625,2016,0.17,62496,1,7.4999999999999997E-2,55916,522490,36453,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},633710,672152,565792,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":565792},"","y","","","",null,"",1,"","","",1,null,"",565792,"","","",null,"",565792,"","",""]
[null,"PCF154","ASC-A1-002","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G23,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K23/H23,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,100,500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},756576,809699,681574,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":681574},"","y","","","",null,"",1,"","","",1,null,"",681574,"","","",null,"",681574,"","",""]
[null,"PCF92","ASP-A8-001","District","North","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK","A8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G24,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K24/H24,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.4},null,12000,10,120000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":282622.71057894739},282623,2016,0.17,48046,1,0.15,42987,429704,56048,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.4521261248876439E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},549704,644629,407206,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":407206},"","","","","y",null,"","","","",1,1,null,"","","","",407206,null,"","","","",407206]
[null,"PCF92","ASP-A8-002","District","West","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK","A8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G25,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K25/H25,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.26666666666666666},null,8000,40,320000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":208599.99955263158},208600,2016,0.17,35462,1,0.15,31728,317159,41369,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.0608806698683726E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},637159,757767,478674,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":478674},"","","","","y",null,"","","","",1,1,null,"","","","",478674,null,"","","","",478674]
[null,"PCF73","BDL-A1-002","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G26,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K26/H26,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.6151375},null,4921.1000000000004,80,393688,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":178115.95076915313},178116,2016,0.17,30280,1,7.4999999999999997E-2,27091,253149,17662,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},646837,691590,582154,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":582154},"","y","","","",null,"",1,"","","",1,null,"",582154,"","","",null,"",582154,"","",""]
[null,"PCF93","BDL-E1-010","Local","North","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G27,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K27/H27,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.1875},null,1500,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":376683.20641333336},376683,2016,0.17,64036,1,7.4999999999999997E-2,57293,535363,37351,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},535363,565990,476429,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":476429},"","y","","","",null,"",1,"","","",1,null,"",476429,"","","",null,"",476429,"","",""]
[null,"PCF52","BHI-E5-001","District","North","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G28,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K28/H28,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2.5},null,100000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":7619541.3609677423},7619541,2016,0.17,1295322,1,7.4999999999999997E-2,1158932,10829330,755535,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10829330,11448844,9637197,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":9637197},"","","","","y",null,"","","","",1,1,null,"","","","",9637197,null,"","","","",9637197]
[null,"PCF72","BRD-A1-001","Local","West","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G29,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K29/H29,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,175,1750000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,7.4999999999999997E-2,50700,473755,33053,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2223755,2385416,2007952,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2007952},"","","","y","",null,"","","",1,"",1,null,"","","",2007952,"",null,"","","",2007952,""]
[null,"PCF91","BRD-A1-002","Local","West","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G30,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K30/H30,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,10,100000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.0103440689699393E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},606807,709694,448307,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":448307},"","","","y","",null,"","","",1,"",1,null,"","","",448307,"",null,"","","",448307,""]
[null,"PCF91","BRD-A8-001","District","West","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK","A8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G31,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K31/H31,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.66666666666666663},null,20000,10,200000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":430668.13263157895},430668,2016,0.17,73214,1,0.15,65505,654795,85408,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.4232483449188279E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},854795,1003188,633704,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":633704},"","","","","y",null,"","","","",1,1,null,"","","","",633704,null,"","","","",633704]
[null,"PCF91","BRD-U3-010","District","West","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C32,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G32,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K32/H32,INDEX(UnitRateParks[],MATCH(G32,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,10000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G32,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF53","BRG-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C33,5,2)&\"-\"&LEFT(D33,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G33,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K33/H33,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,120,1200000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":4.5087884294840584E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1706807,2049937,1294925,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1294925},"","y","","","",null,"",1,"","","",1,null,"",1294925,"","","",null,"",1294925,"","",""]
[null,"PCF174","BUL-A1-001","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C34,5,2)&\"-\"&LEFT(D34,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G34,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K34/H34,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,8000,340,2720000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":272211.74725000001},272212,2016,0.17,46276,1,0.15,41403,413875,53984,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":3.1392386403561394E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},3133875,3794116,2396707,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2396707},"y","","","","",null,1,"","","","",1,null,2396707,"","","","",null,2396707,"","","",""]
[null,"PCF173","BUL-A8-001","District","East","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK",{"$f":"MID(C35,5,2)&\"-\"&LEFT(D35,1)","v":"A8-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G35,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K35/H35,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.14000000000000001},null,4200,5000,21000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":138278.42407763159},138278,2016,0.17,23507,1,7.4999999999999997E-2,21032,196528,13711,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},21196528,22822474,19211082,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":19211082},"","","","","y",null,"","","","",1,1,null,"","","","",19211082,null,"","","","",19211082]
[null,"PCF174","BUL-A8-010","Metropolitan","East","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK",{"$f":"MID(C36,5,2)&\"-\"&LEFT(D36,1)","v":"A8-M"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G36,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K36/H36,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.8666666666666667},null,26000,350,9100000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":570409.53517105267},570410,2016,0.17,96970,1,7.4999999999999997E-2,86759,810699,56560,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9910699,10656781,8970469,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8970469},"","","","","y",null,"","","","",1,1,null,"","","","",8970469,null,"","","","",8970469]
[null,"PCF72","CDE-U3-010","District","North","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C37,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G37,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K37/H37,INDEX(UnitRateParks[],MATCH(G37,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,154800,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G37,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF113","CHE-U1-011","District","North","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C38,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G38,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K38/H38,INDEX(UnitRateParks[],MATCH(G38,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,33800,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G38,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":4.0164058150769275E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF210","CHL-A7-001","Local","West","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park",{"$f":"MID(C39,5,2)&\"-\"&LEFT(D39,1)","v":"A7-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G39,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K39/H39,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.875},null,7000,53.333285714285715,373333,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":217670.27887335527},217670,2016,0.17,37004,1,0.15,33108,330949,43167,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.1726416168275692E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},704282,838743,529826,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":529826},"","","","y","",null,"","","",1,"",1,null,"","","",529826,"",null,"","","",529826,""]
[null,"PCF210","CHL-A7-002","Local","West","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park",{"$f":"MID(C40,5,2)&\"-\"&LEFT(D40,1)","v":"A7-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G40,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K40/H40,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.1875},null,1500,10,15000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":80244.792972861847},80245,2016,0.17,13642,1,7.4999999999999997E-2,12205,114049,7957,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},129049,136727,115092,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":115092},"","","","y","",null,"","","",1,"",1,null,"","","",115092,"",null,"","","",115092,""]
[null,"PCF112","CHW-U3-010","District","West","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C41,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G41,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K41/H41,INDEX(UnitRateParks[],MATCH(G41,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,75100,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G41,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF133","CLF-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C42,5,2)&\"-\"&LEFT(D42,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G42,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K42/H42,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.25},null,2000,2000,4000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":88842.758687499998},88843,2016,0.17,15103,1,7.4999999999999997E-2,13513,126268,8809,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},4126268,4441054,3738309,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":3738309},"","y","","","",null,"",1,"","","",1,null,"",3738309,"","","",null,"",3738309,"","",""]
[null,"PCF195","CLL-A1-001","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G43,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K43/H43,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.3125},null,2500,750,1875000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":104123.507734375},104124,2016,0.17,17701,1,0.15,15837,158311,20649,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.036791020401638E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2033311,2468133,1559096,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1559096},"y","","","","",null,1,"","","","",1,null,1559096,"","","","",null,1559096,"","","",""]
[null,"PCF195","CLL-A1-010","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G44,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K44/H44,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.375},null,3000,750,2250000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":119404.25678125001},119404,2016,0.17,20299,1,7.4999999999999997E-2,18161,169704,11840,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2419704,2602416,2190614,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2190614},"y","","","","",null,1,"","","","",1,null,2190614,"","","","",null,2190614,"","","",""]
[null,"PCF213","COO-E8-001","District","East","Provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK infrastructure","E8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G45,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K45/H45,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.56666666666666665},null,17000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":1355728.7649096774},1355729,2016,0.17,230474,1,7.4999999999999997E-2,206206,1926840,134431,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1926840,2037069,1714726,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1714726},"","","","","y",null,"","","","",1,1,null,"","","","",1714726,null,"","","","",1714726]
[null,"PCF273","COP-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G46,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K46/H46,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.52500000000000002},null,4200,600,2520000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":156078.05449375001},156078,2016,0.17,26533,1,7.4999999999999997E-2,23739,221826,15476,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2741826,2948280,2481749,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2481749},"","","y","","",null,"","",1,"","",1,null,"","",2481749,"","",null,"","",2481749,"",""]
[null,"PCF313","CVE-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G47,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K47/H47,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.5},null,4000,175,700000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":149965.75487499998},149966,2016,0.17,25494,1,0.15,22810,228011,{"$f":"ROUND((O47+R47+U47)*T47,0)","v":29741},2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":5.5484595306227484E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},928011,1117356,705823,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":705823},"","","y","","",null,"","",1,"","",1,null,"","",705823,"","",null,"","",705823,"",""]
[null,"PCF333","CVE-A1-002","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G48,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K48/H48,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.08575},null,8686,57.083352521298643,495826,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":293176.93494231254},293177,2016,0.17,49840,1,0.15,44592,445750,58141,2024,{"$f":"Landind","v":2.5000000000000001E-2},{"$f":"PPI","v":1.8716532546698028E-2},{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":5.6295629372988517E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},941576,1121149,708219,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":708219},"","","y","","",null,"","",1,"","",1,null,"","",708219,"","",null,"","",708219,"",""]
[null,"PCF333","CVE-A1-003","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G49,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K49/H49,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,8000,175,1400000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":272211.74725000001},272212,2016,0.17,46276,1,7.4999999999999997E-2,41403,386883,26992,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1786883,{"$f":"ROUND(V49*(1+Z49)^(X49-YEAR)+M49*(1+Y49)^(X49-YEAR),0)","v":1916662},{"$f":"ROUND(AF49*(1/(1+WACC))^(X49-YEAR),0)","v":1613372},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1613372},"","","y","","",null,{"$f":"IF(AI49=\"y\",1,\"\")","v":""},{"$f":"IF(AJ49=\"y\",1,\"\")","v":""},{"$f":"IF(AK49=\"y\",1,\"\")","v":1},{"$f":"IF(AL49=\"y\",1,\"\")","v":""},{"$f":"IF(AM49=\"y\",1,\"\")","v":""},{"$f":"SUM(AO49:AS49)","v":1},null,{"$f":"IF(AO49=\"\",\"\",(AO49/$AT49)*$AG49)","v":""},{"$f":"IF(AP49=\"\",\"\",(AP49/$AT49)*$AG49)","v":""},{"$f":"IF(AQ49=\"\",\"\",(AQ49/$AT49)*$AG49)","v":1613372},{"$f":"IF(AR49=\"\",\"\",(AR49/$AT49)*$AG49)","v":""},{"$f":"IF(AS49=\"\",\"\",(AS49/$AT49)*$AG49)","v":""},null,{"$f":"IF(AO49=\"\",\"\",(AO49/$AT49)*$AH49)","v":""},{"$f":"IF(AP49=\"\",\"\",(AP49/$AT49)*$AH49)","v":""},{"$f":"IF(AQ49=\"\",\"\",(AQ49/$AT49)*$AH49)","v":1613372},{"$f":"IF(AR49=\"\",\"\",(AR49/$AT49)*$AH49)","v":""},{"$f":"IF(AS49=\"\",\"\",(AS49/$AT49)*$AH49)","v":""}]
[null,"PCF333","CVE-E2-002","District","South","Provide DISTRICT RECREATION infrastructure","E2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G50,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K50/H50,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,30000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6979589.1007688167},6979589,2016,0.17,1186530,1,0.15,1061595,10611871,1384157,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.3447024644847042E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10611871,12308887,7775405,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":7775405},{"$f":"IF(AND($D50=\"Local\",AI$13=$E50),\"y\",\"\")","v":""},"","","","y",null,"","","","",1,1,null,"","","","",7775405,null,"","","","",7775405]
[null,"PCF270","DAR-U1-011","District","South","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C51,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G51,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K51/H51,INDEX(UnitRateParks[],MATCH(G51,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,100500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G51,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,7.4999999999999997E-2,152100,1421258,99158,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1421258,1502564,1264801,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1264801},"","","","","y",null,"","","","",1,1,null,"","","","",1264801,null,"","","","",1264801]
[null,"PCF270","DAR-U3-010","District","South","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C52,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G52,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K52/H52,INDEX(UnitRateParks[],MATCH(G52,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,55500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G52,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF53","DEA-U2-010","District","North","Upgrade existing park infrastructure to the value of $500k-$1m (District)",{"$f":"MID(C53,5,2)","v":"U2"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G53,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K53/H53,INDEX(UnitRateParks[],MATCH(G53,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,137300,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G53,UnitRateParks[LGIP Code],0),15),\"Error\")","v":750000},750000,2016,0.17,127500,1,7.4999999999999997E-2,114075,1065943,74368,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1065943,1126922,948600,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":948600},"","","","","y",null,"","","","",1,1,null,"","","","",948600,null,"","","","",948600]
[null,"PCF311","DOO-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C54,5,2)&\"-\"&LEFT(D54,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G54,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K54/H54,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.47499999999999992},null,3799.9999999999995,103.33342105263159,392667,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":143853.45525624999},143853,2016,0.17,24455,1,7.4999999999999997E-2,21880,204452,14264,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},597119,639008,537892,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":537892},"","","y","","",null,"","",1,"","",1,null,"","",537892,"","",null,"","",537892,"",""]
[null,"PCF311","DOO-A1-002","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G55,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K55/H55,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,150,1500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,7.4999999999999997E-2,50700,473755,33053,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1973755,2116193,1781330,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1781330},"","","y","","",null,"","",1,"","",1,null,"","",1781330,"","",null,"","",1781330,"",""]
[null,"PCF311","DOO-A1-004","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G56,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K56/H56,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.9024250000000003},null,15219.400000000001,64.000026282245017,974042,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":492847.42658801883},492847,2016,0.17,83784,1,7.4999999999999997E-2,74962,700462,48869,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1674504,1789470,1506307,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1506307},"","","y","","",null,"","",1,"","",1,null,"","",1506307,"","",null,"","",1506307,"",""]
[null,"PCF291","DUR-E2-001","District","South","Provide DISTRICT RECREATION infrastructure","E2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G57,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K57/H57,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.4},null,64000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":7302489.7125430098},7302490,2016,0.17,1241423,1,0.15,1110709,11102815,1448193,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.6382316269409741E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},11102815,12878342,8135125,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8135125},"","","","","y",null,"","","","",1,1,null,"","","","",8135125,null,"","","","",8135125]
[null,"PCF311","DUR-E5-001","District","South","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G58,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K58/H58,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":3.25},null,130000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":8173411.3242580639},8173411,2016,0.17,1389480,1,7.4999999999999997E-2,1243176,11616522,810455,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},11616522,12281069,10337732,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":10337732},"","","","","y",null,"","","","",1,1,null,"","","","",10337732,null,"","","","",10337732]
[null,"PCF213","EAB-E8-001","District","East","Provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK infrastructure","E8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G59,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K59/H59,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":3.3333333333333333E-2},null,1000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":939120.34240645159},939120,2016,0.17,159650,1,7.4999999999999997E-2,142840,1334731,93121,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1334731,1411087,1187799,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1187799},"","","","","y",null,"","","","",1,1,null,"","","","",1187799,null,"","","","",1187799]
[null,"PCF154","EAF-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G60,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K60/H60,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,400,4000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.11905411247737888},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},4506807,5461466,3449955,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":3449955},"","y","","","",null,"",1,"","","",1,null,"",3449955,"","","",null,"",3449955,"","",""]
[null,"PCF310","ELG-A8-001","District","South","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK","A8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G61,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K61/H61,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2},null,190300,10,1903000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":1170895.2428947368},1170895,2016,0.17,199052,1,0.15,178093,1780246,232206,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.2021658549659557E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},3683246,4383558,2769051,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2769051},"","","","","y",null,"","","","",1,1,null,"","","","",2769051,null,"","","","",2769051]
[null,"PCF310","ELG-E2-001","District","South","Provide DISTRICT RECREATION infrastructure","E2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G62,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K62/H62,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.83333333333333337},null,25000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6845047.1791962367},6845047,2016,0.17,1163658,1,0.15,1041132,10407313,1357476,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.2223998425691103E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10407313,12071617,7625524,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":7625524},"","","","","y",null,"","","","",1,1,null,"","","","",7625524,null,"","","","",7625524]
[null,"PCF310","ELG-E5-001","District","South","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G63,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K63/H63,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.37},null,54800.000000000007,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6785043.9496103227},6785044,2016,0.17,1153457,1,7.4999999999999997E-2,1032005,9643294,672788,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9643294,10194959,8581725,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8581725},"","","","","y",null,"","","","",1,1,null,"","","","",8581725,null,"","","","",8581725]
[null,"PCF111","EVP-A1-001","Local","West","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G64,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K64/H64,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,140,700000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,0.15,27458,274476,35801,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.6225192638739346E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},974476,1171251,739868,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":739868},"","","","y","",null,"","","",1,"",1,null,"","","",739868,"",null,"","","",739868,""]
[null,"PCF310","FLK-E1-001","Local","South","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G65,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K65/H65,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.25},null,2000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":379844.49016333336},379844,2016,0.17,64573,1,7.4999999999999997E-2,57774,539855,37664,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},539855,570739,480426,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":480426},"","","y","","",null,"","",1,"","",1,null,"","",480426,"","",null,"","",480426,"",""]
[null,"PCF73","FTZ-E2-001","District","North","Provide DISTRICT RECREATION infrastructure","E2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G66,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K66/H66,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.4},null,140000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":7302489.7125430098},7302490,2016,0.17,1241423,1,7.4999999999999997E-2,1110709,10378719,724097,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10378719,10972455,9236191,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":9236191},"","","","","y",null,"","","","",1,1,null,"","","","",9236191,null,"","","","",9236191]
[null,"PCF73","FTZ-E5-001","District","North","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G67,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K67/H67,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.5},null,60000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6881048.0765806446},6881048,2016,0.17,1169778,1,7.4999999999999997E-2,1046607,9779740,682307,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9779740,10339210,8703150,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8703150},"","","","","y",null,"","","","",1,1,null,"","","","",8703150,null,"","","","",8703150]
[null,"PCF213","GRE-U1-010","District","East","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C68,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G68,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K68/H68,INDEX(UnitRateParks[],MATCH(G68,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,10000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G68,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF217","GUM-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park",{"$f":"MID(C69,5,2)&\"-\"&LEFT(D69,1)","v":"A7-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G69,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K69/H69,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.1125},null,900,96.666666666666671,87000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":65252.921783717109},65253,2016,0.17,11093,1,0.15,9925,99212,12941,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.8653070262789598E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},186212,221079,139653,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":139653},"y","","","","",null,1,"","","","",1,null,139653,"","","","",null,139653,"","","",""]
[null,"PCF331","HEA-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C70,5,2)&\"-\"&LEFT(D70,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G70,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K70/H70,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,140,1400000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,7.4999999999999997E-2,50700,473755,33053,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1873755,2008504,1690681,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1690681},"","","y","","",null,"","",1,"","",1,null,"","",1690681,"","",null,"","",1690681,"",""]
[null,"PCF351","HEA-A1-003","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C71,5,2)&\"-\"&LEFT(D71,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G71,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K71/H71,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,205,1025000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1281576,1375067,1157479,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1157479},"","","y","","",null,"","",1,"","",1,null,"","",1157479,"","",null,"","",1157479,"",""]
[null,"PCF156","HEM-A2-001","District","East","Acquire and embellish land to provide DISTRICT RECREATION infrastructure",{"$f":"MID(C72,5,2)&\"-\"&LEFT(D72,1)","v":"A2-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G72,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K72/H72,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":6.8326666666666674E-2},null,2049.8000000000002,499.99999999999994,1024900,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":408793.58753558289},408794,2016,0.17,69495,1,0.15,62178,621537,81070,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.6492548839095501E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1646437,1969672,1244223,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1244223},"","","","","y",null,"","","","",1,1,null,"","","","",1244223,null,"","","","",1244223]
[null,"PCF176","HEM-U1-010","District","East","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C73,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G73,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K73/H73,INDEX(UnitRateParks[],MATCH(G73,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,102000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G73,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF154","HEN-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C74,5,2)&\"-\"&LEFT(D74,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G74,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K74/H74,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,175,1750000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":5.9616964830696326E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2256807,2720059,1718235,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1718235},"","y","","","",null,"",1,"","","",1,null,"",1718235,"","","",null,"",1718235,"","",""]
[null,"PCF233","HPW-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park",{"$f":"MID(C75,5,2)&\"-\"&LEFT(D75,1)","v":"A7-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G75,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K75/H75,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2},null,16000,10,160000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":442548.34671052633},442548,2016,0.17,75233,1,0.15,67312,672857,87764,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":8.3428243828841085E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},832857,975403,616153,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":616153},"y","","","","",null,1,"","","","",1,null,616153,"","","","",null,616153,"","","",""]
[null,"PCF233","HPW-A7-002","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park",{"$f":"MID(C76,5,2)&\"-\"&LEFT(D76,1)","v":"A7-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G76,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K76/H76,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.17500000000000002},null,1400.0000000000002,9.9999999999999982,14000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":77746.147774671059},77746,2016,0.17,13217,1,0.15,11825,118206,15418,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.3243227112980697E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},132206,154167,97386,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":97386},"y","","","","",null,1,"","","","",1,null,97386,"","","","",null,97386,"","","",""]
[null,"PCF211","IND-E2-001","District","West","Provide DISTRICT RECREATION infrastructure ",{"$f":"MID(C77,5,2)&\"-\"&LEFT(D77,1)","v":"E2-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G77,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K77/H77,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.5},null,15000,{"$f":"M77/K77","v":0},0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6575963.3360510757},6575963,2016,0.17,1117914,1,{"$f":"IF(X77=\"\",\"\",IF(X77<=YEAR+5,0.075,IF(AND(X77>YEAR+5,X77<=YEAR+10),0.15,IF(AND(X77>YEAR+10,X77<=YEAR+20),0.2,IF(X77>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},1000204,9346137,652056,2019,{"$f":"Landind","v":2.5000000000000001E-2},{"$f":"PPI","v":1.8716532546698028E-2},{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9346137,9880802,8317279,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8317279},"","","","","y",null,"","","","",1,1,null,"","","","",8317279,null,"","","","",8317279]
[null,"PCF210","IND-U2-010","District","West","Upgrade existing park infrastructure to the value of $500k-$1m (District)",{"$f":"MID(C78,5,2)","v":"U2"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G78,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K78/H78,INDEX(UnitRateParks[],MATCH(G78,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,44000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G78,UnitRateParks[LGIP Code],0),15),\"Error\")","v":750000},750000,2016,0.17,127500,1,0.15,114075,1140311,148736,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.8986373849200495E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1140311,1322666,835515,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":835515},"","","","","y",null,"","","","",1,1,null,"","","","",835515,null,"","","","",835515]
[null,"PCF112","KED-U1-010","District","West","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C79,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G79,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K79/H79,INDEX(UnitRateParks[],MATCH(G79,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,29000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G79,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,{"$f":"ROUND((O79+R79+U79)*T79,0)","v":198315},2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF230","KEN-U2-010","District","West","Upgrade existing park infrastructure to the value of $500k-$1m (District)",{"$f":"MID(C80,5,2)","v":"U2"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G80,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K80/H80,INDEX(UnitRateParks[],MATCH(G80,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,104300,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G80,UnitRateParks[LGIP Code],0),15),\"Error\")","v":750000},750000,2016,0.17,127500,1,7.4999999999999997E-2,114075,1065943,74368,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1065943,1126922,948600,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":948600},"","","","","y",null,"","","","",1,1,null,"","","","",948600,null,"","","","",948600]
[null,"PCF315","KUR-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C81,5,2)&\"-\"&LEFT(D81,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G81,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K81/H81,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,100,500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},756576,{"$f":"ROUND(V81*(1+Z81)^(X81-YEAR)+M81*(1+Y81)^(X81-YEAR),0)","v":809699},{"$f":"ROUND(AF81*(1/(1+WACC))^(X81-YEAR),0)","v":681574},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":681574},"","","y","","",null,{"$f":"IF(AI81=\"y\",1,\"\")","v":""},{"$f":"IF(AJ81=\"y\",1,\"\")","v":""},{"$f":"IF(AK81=\"y\",1,\"\")","v":1},{"$f":"IF(AL81=\"y\",1,\"\")","v":""},{"$f":"IF(AM81=\"y\",1,\"\")","v":""},{"$f":"SUM(AO81:AS81)","v":1},null,{"$f":"IF(AO81=\"\",\"\",(AO81/$AT81)*$AG81)","v":""},{"$f":"IF(AP81=\"\",\"\",(AP81/$AT81)*$AG81)","v":""},{"$f":"IF(AQ81=\"\",\"\",(AQ81/$AT81)*$AG81)","v":681574},{"$f":"IF(AR81=\"\",\"\",(AR81/$AT81)*$AG81)","v":""},{"$f":"IF(AS81=\"\",\"\",(AS81/$AT81)*$AG81)","v":""},null,{"$f":"IF(AO81=\"\",\"\",(AO81/$AT81)*$AH81)","v":""},{"$f":"IF(AP81=\"\",\"\",(AP81/$AT81)*$AH81)","v":""},{"$f":"IF(AQ81=\"\",\"\",(AQ81/$AT81)*$AH81)","v":681574},{"$f":"IF(AR81=\"\",\"\",(AR81/$AT81)*$AH81)","v":""},{"$f":"IF(AS81=\"\",\"\",(AS81/$AT81)*$AH81)","v":""}]
[null,"PCF153","LUT-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure ",{"$f":"MID(C82,5,2)&\"-\"&LEFT(D82,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G82,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K82/H82,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,1000,5000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,{"$f":"ROUND(O82*Q82,0)","v":30690},1,0.15,{"$f":"ROUND((O82+R82)*13%,0)","v":27458},{"$f":"ROUND(O82+R82+U82+(O82+R82+U82)*T82,0)","v":274476},35801,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.13933324834261496},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},{"$f":"ROUND(V82+M82,0)","v":5274476},6410384,4049378,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":4049378},{"$f":"IF(AND($D82=\"Local\",AI$13=$E82),\"y\",\"\")","v":""},"y","","",{"$f":"IF($D82<>\"Local\",\"y\",\"\")","v":""},null,"",1,"","","",1,null,"",4049378,"","","",null,"",4049378,"","",""]
[null,"PCF274","MCG-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C83,5,2)&\"-\"&LEFT(D83,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G83,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K83/H83,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.66462499999999991},null,5316.9999999999991,394.95956366372019,2100000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":190215.24786446872},190215,2016,0.17,32337,1,7.4999999999999997E-2,28932,270345,18861,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2370345,2547281,2144203,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2144203},"","","y","","",null,"","",1,"","",1,null,"","",2144203,"","",null,"","",2144203,"",""]
[null,"PCF274","MCG-E1-001","Local","South","Provide LOCAL RECREATION infrastructure",{"$f":"MID(C84,5,2)&\"-\"&LEFT(D84,1)","v":"E1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G84,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K84/H84,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.25},null,2000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":379844.49016333336},379844,2016,0.17,64573,1,7.4999999999999997E-2,57774,539855,37664,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},539855,570739,480426,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":480426},"","","y","","",null,"","",1,"","",1,null,"","",480426,"","",null,"","",480426,"",""]
[null,"PCF190","MCO-U1-010","Metropolitan","West","Upgrade existing park infrastructure to the value of $1m+ (Metropolitan)",{"$f":"MID(C85,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G85,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K85/H85,INDEX(UnitRateParks[],MATCH(G85,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,54700,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G85,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,7.4999999999999997E-2,152100,1421258,99158,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1421258,1502564,1264801,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1264801},"","","","","y",null,"","","","",1,1,null,"","","","",1264801,null,"","","","",1264801]
[null,"PCF111","MDW-A1-001","Local","West","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C86,5,2)&\"-\"&LEFT(D86,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G86,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K86/H86,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,100,1000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,7.4999999999999997E-2,50700,473755,33053,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1473755,1577748,1328088,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1328088},"","","","y","",null,"","","",1,"",1,null,"","","",1328088,"",null,"","","",1328088,""]
[null,"PCF192","MIL-E4-001","District","West","Provide URBAN COMMON infrastructure","E4-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G87,UnitRateParks[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(K87/H87,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.5},null,1500,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":515797.20829569892},515797,2016,0.17,87685,1,7.4999999999999997E-2,78453,733080,51145,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},733080,775017,652380,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":652380},"","","","","y",null,"","","","",1,1,null,"","","","",652380,null,"","","","",652380]
[null,"PCF177","MNW-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G88,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K88/H88,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.375},null,11000,18.25,200750,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":317616.08680098684},317616,2016,0.17,53995,1,7.4999999999999997E-2,48309,451414,31494,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},652164,693424,583698,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":583698},"y","","","","",null,1,"","","","",1,null,583698,"","","","",null,583698,"","","",""]
[null,"PCF177","MNW-A7-002","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G89,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K89/H89,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.375},null,3000,10,30000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":117724.47094572369},117724,2016,0.17,20013,1,7.4999999999999997E-2,17906,167316,11673,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},197316,209194,176091,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":176091},"y","","","","",null,1,"","","","",1,null,176091,"","","","",null,176091,"","","",""]
[null,"PCF197, PCF196","MNW-A7-003","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G90,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K90/H90,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.375},null,3000,152.5,457500,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":117724.47094572369},117724,2016,0.17,20013,1,0.15,17906,178989,23346,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.3757835362343394E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},636489,765032,483263,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":483263},"y","","","","",null,1,"","","","",1,null,483263,"","","","",null,483263,"","","",""]
[null,"PCF287","MOG-E5-001","District","West","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G91,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K91/H91,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2.2999999999999998},null,92000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":7471842.7040903214},7471843,2016,0.17,1270213,1,7.4999999999999997E-2,1136467,10619412,740889,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10619412,11226918,9450388,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":9450388},"","","","","y",null,"","","","",1,1,null,"","","","",9450388,null,"","","","",9450388]
[null,"PCF332","PAL-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C92,5,2)&\"-\"&LEFT(D92,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G92,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K92/H92,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,50,500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.0195707751822952E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1006807,1197055,756168,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":756168},"","","y","","",null,"","",1,"","",1,null,"","",756168,"","",null,"","",756168,"",""]
[null,"PCF312","PAL-A1-002","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C93,5,2)&\"-\"&LEFT(D93,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G93,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K93/H93,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,50,500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,7.4999999999999997E-2,50700,473755,33053,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},973755,1039302,874844,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":874844},"","","y","","",null,"","",1,"","",1,null,"","",874844,"","",null,"","",874844,"",""]
[null,"PCF312","PAL-A2-001","District","South","Acquire and embellish land to provide DISTRICT RECREATION infrastructure",{"$f":"MID(C94,5,2)&\"-\"&LEFT(D94,1)","v":"A2-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G94,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K94/H94,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.4},null,97122,74.133563971087909,7200000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":1513934.3161447367},1513934,2016,0.17,257369,1,0.15,230269,2301808,300236,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":5.6810099401566873E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9501808,11442407,7228058,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":7228058},"","","","","y",null,"","","","",1,1,null,"","","","",7228058,null,"","","","",7228058]
[null,"PCF331","PAL-A5-001","District","South","Acquire and embellish land to provide DISTRICT SPORT infrastructure",{"$f":"MID(C95,5,2)&\"-\"&LEFT(D95,1)","v":"A5-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G95,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K95/H95,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":3.2374749999999999},null,129499,60,7769940,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":4299993.8032705076},4299994,2016,0.17,730999,1,0.15,654029,6537775,852753,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":8.554400503138869E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},14307715,17050192,10770442,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":10770442},"","","","","y",null,"","","","",1,1,null,"","","","",10770442,null,"","","","",10770442]
[null,"PCF312","PAL-U3-010","District","South","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C96,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G96,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K96/H96,INDEX(UnitRateParks[],MATCH(G96,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,57500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G96,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF290","RIC-A1-003","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C97,5,2)&\"-\"&LEFT(D97,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G97,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K97/H97,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,200,1000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1256576,1348145,1134817,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1134817},"","","y","","",null,"","",1,"","",1,null,"","",1134817,"","",null,"","",1134817,"",""]
[null,"PCF290","RIC-A1-005","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G98,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K98/H98,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.145},null,9160,140,1282400,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":307663.08503875002},307663,2016,0.17,52303,1,7.4999999999999997E-2,46796,437269,30507,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1719669,1843288,1551609,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1551609},"","","y","","",null,"","",1,"","",1,null,"","",1551609,"","",null,"","",1551609,"",""]
[null,"PCF290","RIC-E1-001","Local","South","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G99,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K99/H99,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2.9125000000000001},null,23300,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":514515.17791333341},514515,2016,0.17,87468,1,7.4999999999999997E-2,78258,731259,51018,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},731259,773092,650759,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":650759},"","","y","","",null,"","",1,"","",1,null,"","",650759,"","",null,"","",650759,"",""]
[null,"PCF290","RIC-E5-001","District","South","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G100,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K100/H100,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.355},null,54200,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6773966.5503445156},6773967,2016,0.17,1151574,1,0.15,1030320,10299240,1343379,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.1577843728329765E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10299240,11946261,7546338,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":7546338},"","","","","y",null,"","","","",1,1,null,"","","","",7546338,null,"","","","",7546338]
[null,"PCF273","ROB-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G101,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K101/H101,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,350,1750000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2006576,2155813,1814681,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1814681},"","","y","","",null,"","",1,"","",1,null,"","",1814681,"","",null,"","",1814681,"",""]
[null,"PCF295","ROC-A1-002","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G102,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K102/H102,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.75},null,6000,166.75,1000500,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":211088.7510625},211089,2016,0.17,35885,1,0.15,32107,320943,41862,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.3237046552999523E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1321443,1591279,1005196,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1005196},"y","","","","",null,1,"","","","",1,null,1005196,"","","","",null,1005196,"","","",""]
[null,"PCF295","ROC-A1-003","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G103,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K103/H103,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,145,725000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},981576,1052000,885533,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":885533},"y","","","","",null,1,"","","","",1,null,885533,"","","","",null,885533,"","","",""]
[null,"PCF275","ROC-A1-007","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G104,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K104/H104,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.875},null,7000,109,763000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":241650.24915624998},241650,2016,0.17,41081,1,7.4999999999999997E-2,36755,343447,23961,2019,{"$f":"Landind","v":2.5000000000000001E-2},{"$f":"PPI","v":1.8716532546698028E-2},{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1106447,1184762,997287,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":997287},"y","","","","",null,1,"","","","",1,null,997287,"","","","",null,997287,"","","",""]
[null,"PCF276","ROC-A1-010","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G105,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K105/H105,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,145,1450000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.9601560834811141E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1956807,2354538,1487339,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1487339},"y","","","","",null,1,"","","","",1,null,1487339,"","","","",null,1487339,"","","",""]
[null,"PCF276","ROC-A1-011","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G106,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K106/H106,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,145,725000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},981576,1052000,885533,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":885533},"y","","","","",null,1,"","","","",1,null,885533,"","","","",null,885533,"","","",""]
[null,"PCF276","ROC-A1-012","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G107,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K107/H107,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,175,1750000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.2606695347536895E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2256807,2720059,1718235,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1718235},"y","","","","",null,1,"","","","",1,null,1718235,"","","","",null,1718235,"","","",""]
[null,"PCF276","ROC-A1-013","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G108,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K108/H108,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,175,1750000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.2606695347536895E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2256807,2720059,1718235,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1718235},"y","","","","",null,1,"","","","",1,null,1718235,"","","","",null,1718235,"","","",""]
[null,"PCF276","ROC-A1-014","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G109,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K109/H109,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,145,1450000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.9601560834811141E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1956807,2354538,1487339,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1487339},"y","","","","",null,1,"","","","",1,null,1487339,"","","","",null,1487339,"","","",""]
[null,"PCF276","ROC-A1-015","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G110,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K110/H110,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,175,875000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1131576,1213533,1021505,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1021505},"y","","","","",null,1,"","","","",1,null,1021505,"","","","",null,1021505,"","","",""]
[null,"PCF296","ROC-A1-018","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G111,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K111/H111,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,145,1450000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,{"$f":"ROUND((O111+R111+U111)*T111,0)","v":66105},2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.9601560834811141E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1956807,2354538,1487339,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1487339},"y","","","","",null,1,"","","","",1,null,1487339,"","","","",null,1487339,"","","",""]
[null,"PCF295","ROC-A1-019","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G112,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K112/H112,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,145,1450000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.9601560834811141E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1956807,2354538,1487339,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1487339},"y","","","","",null,1,"","","","",1,null,1487339,"","","","",null,1487339,"","","",""]
[null,"PCF295","ROC-A1-020","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G113,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K113/H113,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,145,725000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,0.15,27458,274476,35801,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.001186607413695E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},999476,{"$f":"ROUND(V113*(1+Z113)^(X113-YEAR)+M113*(1+Y113)^(X113-YEAR),0)","v":1201711},{"$f":"ROUND(AF113*(1/(1+WACC))^(X113-YEAR),0)","v":759109},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":759109},"y","","","","",null,{"$f":"IF(AI113=\"y\",1,\"\")","v":1},{"$f":"IF(AJ113=\"y\",1,\"\")","v":""},{"$f":"IF(AK113=\"y\",1,\"\")","v":""},{"$f":"IF(AL113=\"y\",1,\"\")","v":""},{"$f":"IF(AM113=\"y\",1,\"\")","v":""},{"$f":"SUM(AO113:AS113)","v":1},null,{"$f":"IF(AO113=\"\",\"\",(AO113/$AT113)*$AG113)","v":759109},{"$f":"IF(AP113=\"\",\"\",(AP113/$AT113)*$AG113)","v":""},{"$f":"IF(AQ113=\"\",\"\",(AQ113/$AT113)*$AG113)","v":""},{"$f":"IF(AR113=\"\",\"\",(AR113/$AT113)*$AG113)","v":""},{"$f":"IF(AS113=\"\",\"\",(AS113/$AT113)*$AG113)","v":""},null,{"$f":"IF(AO113=\"\",\"\",(AO113/$AT113)*$AH113)","v":759109},{"$f":"IF(AP113=\"\",\"\",(AP113/$AT113)*$AH113)","v":""},{"$f":"IF(AQ113=\"\",\"\",(AQ113/$AT113)*$AH113)","v":""},{"$f":"IF(AR113=\"\",\"\",(AR113/$AT113)*$AH113)","v":""},{"$f":"IF(AS113=\"\",\"\",(AS113/$AT113)*$AH113)","v":""}]
[null,"PCF275","ROC-A1-030","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G114,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K114/H114,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,8000,175,1400000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":272211.74725000001},272212,2016,0.17,46276,1,0.15,41403,413875,53984,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.8169794547568084E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1813875,2185825,1380765,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1380765},{"$f":"IF(AND($D114=\"Local\",AI$13=$E114),\"y\",\"\")","v":"y"},"","","","",null,1,"","","","",1,null,1380765,"","","","",null,1380765,"","","",""]
[null,"PCF275","ROC-A1-031","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G115,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K115/H115,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,8000,145,1160000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":272211.74725000001},272212,2016,0.17,46276,1,0.15,41403,413875,53984,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5765686937387481E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1573875,1893408,1196048,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1196048},"y","","","","",null,1,"","","","",1,null,1196048,"","","","",null,1196048,"","","",""]
[null,"PCF295","ROC-A1-032","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G116,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K116/H116,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.74366249999999989},null,5949.2999999999993,175.00008404350095,1041128,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":209539.28310914687},209539,2016,0.17,35622,1,0.15,31871,318587,41555,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.3620421579902991E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1359715,1638048,1034739,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1034739},"y","","","","",null,1,"","","","",1,null,1034739,"","","","",null,1034739,"","","",""]
[null,"PCF295","ROC-A2-010","District","East","Acquire and embellish land to provide DISTRICT RECREATION infrastructure","A2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G117,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K117/H117,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.56666666666666665},null,17000,145,2465000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":822360.35117763153},822360,2016,0.17,139801,1,0.15,125081,1250328,163086,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":3.7216867996321151E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},3715328,4453640,2813321,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2813321},"","","","","y",null,"","","","",1,1,null,"","","","",2813321,null,"","","","",2813321]
[null,"PCF276","ROC-A2-011","District","East","Acquire and embellish land to provide DISTRICT RECREATION infrastructure","A2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G118,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K118/H118,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,30000,145,4350000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":1181978.8129605264},1181979,2016,0.17,200936,1,0.15,179779,1797098,234404,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.1576187843024835E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},6147098,7384537,4664741,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":4664741},"","","","","y",null,"","","","",1,1,null,"","","","",4664741,null,"","","","",4664741]
[null,"PCF276","ROC-A5-001","District","East","Acquire and embellish land to provide DISTRICT SPORT infrastructure","A5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G119,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K119/H119,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.7},null,68000,175,11900000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":2642905.4906171053},2642905,2016,0.17,449294,1,0.15,401986,4018313,524128,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.15945557260223672},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},15918313,19159903,12103126,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":12103126},"","","","","y",null,"","","","",1,1,null,"","","","",12103126,null,"","","","",12103126]
[null,"PCF251","ROK-E3-001","Metropolitan","South","Provide METROPOLITAN RECREATION infrastructure","E3-M",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G120,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K120/H120,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.67},null,1204000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":11040105.105823925},11040105,2016,0.17,1876818,1,0.15,1679200,16785541,2189418,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.10035861098425439},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},16785541,19469831,12298905,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":12298905},"","","","","y",null,"","","","",1,1,null,"","","","",12298905,null,"","","","",12298905]
[null,"PCF314","RUN-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G121,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K121/H121,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.80046249999999997},null,6403.7,64.000031231944035,409837,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":223426.42784294687},223426,2016,0.17,37982,1,7.4999999999999997E-2,33983,317545,22154,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},727382,777060,654099,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":654099},"","","y","","",null,"","",1,"","",1,null,"","",654099,"","",null,"","",654099,"",""]
[null,"PCF294","RUN-A1-003","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G122,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K122/H122,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":3.75},null,30000,150,4500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":944564.70531250001},944565,2016,0.17,160576,1,0.15,143668,1436130,187321,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":3.5491364944505631E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},5936130,7148604,4515704,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":4515704},"","","y","","",null,"","",1,"","",1,null,"","",4515704,"","",null,"","",4515704,"",""]
[null,"PCF295","RUN-E5-001","District","South","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G123,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K123/H123,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,40000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6511801.4343870971},6511801,2016,0.17,1107006,1,7.4999999999999997E-2,990445,9254946,645694,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9254946,9784394,8236127,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8236127},"","","","","y",null,"","","","",1,1,null,"","","","",8236127,null,"","","","",8236127]
[null,"PCF192","SBR-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G124,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K124/H124,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.375},null,3000,3500,10500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":119404.25678125001},119404,2016,0.17,20299,1,0.15,18161,181544,23680,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.3863590634772899E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10681544,13003806,8214379,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8214379},"","","y","","",null,"","",1,"","",1,null,"","",8214379,"","",null,"","",8214379,"",""]
[null,"PCF192","SBR-A2-001","District","South","Acquire and embellish land to provide DISTRICT RECREATION infrastructure","A2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G125,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K125/H125,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.33333333333333331},null,10000,3000,30000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":628719.6409868421},628720,2016,0.17,106882,1,0.15,95628,955915,124685,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.18508147167533326},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},30955915,37660869,23790008,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":23790008},"","","","","y",null,"","","","",1,1,null,"","","","",23790008,null,"","","","",23790008]
[null,"PCF192","SBR-U1-010","Metropolitan","South","Upgrade existing park infrastructure to the value of $1m+ (Metropolitan)",{"$f":"MID(C126,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G126,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K126/H126,INDEX(UnitRateParks[],MATCH(G126,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,23200,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G126,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.0903675681126474E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF54","SGT-U2-001","Metropolitan","North","Upgrade existing park infrastructure to the value of $500k-$1m+ (Metropolitan)",{"$f":"MID(C127,5,2)","v":"U2"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G127,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K127/H127,INDEX(UnitRateParks[],MATCH(G127,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,83800.000000000015,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G127,UnitRateParks[LGIP Code],0),15),\"Error\")","v":750000},750000,2016,0.17,127500,1,0.15,114075,1140311,148736,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":3.0123037008949437E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1140311,1322666,835515,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":835515},"","","","","y",null,"","","","",1,1,null,"","","","",835515,null,"","","","",835515]
[null,"PCF269","SMN-U3-010","District","South","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C128,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G128,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K128/H128,INDEX(UnitRateParks[],MATCH(G128,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,43099.999999999993,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G128,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,0.15,76050,760208,99158,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":4.5451867734926186E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","","y",null,"","","","",1,1,null,"","","","",557011,null,"","","","",557011]
[null,"PCF132","STF-U1-010","District","West","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C129,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G129,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K129/H129,INDEX(UnitRateParks[],MATCH(G129,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,97300,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G129,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF194","SVH-A1-001","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C130,5,2)&\"-\"&LEFT(D130,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G130,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K130/H130,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,20,100000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},356576,378943,318980,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":318980},"y","","","","",null,1,"","","","",1,null,318980,"","","","",null,318980,"","","",""]
[null,"PCF73","TAI-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure",{"$f":"MID(C131,5,2)&\"-\"&LEFT(D131,1)","v":"A1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G131,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K131/H131,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,140,700000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,0.15,27458,274476,35801,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5742255062288281E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},974476,1171251,739868,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":739868},"","y","","","",null,"",1,"","","",1,null,"",739868,"","","",null,"",739868,"","",""]
[null,"PCF73","TAI-E1-001","Local","North","Provide LOCAL RECREATION infrastructure",{"$f":"MID(C132,5,2)&\"-\"&LEFT(D132,1)","v":"E1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G132,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K132/H132,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.45},null,11600,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":440541.13816333335},440541,2016,0.17,74892,1,7.4999999999999997E-2,67006,626122,43683,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},626122,661941,557196,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557196},"","y","","","",null,"",1,"","","",1,null,"",557196,"","","",null,"",557196,"","",""]
[null,"PCF73","TAI-E1-002","Local","North","Provide LOCAL RECREATION infrastructure",{"$f":"MID(C133,5,2)&\"-\"&LEFT(D133,1)","v":"E1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G133,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K133/H133,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2},null,16000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":468360.43516333337},468360,2016,0.17,79621,1,7.4999999999999997E-2,71238,665660,46441,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},665660,703740,592381,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":592381},"","y","","","",null,"",1,"","","",1,null,"",592381,"","","",null,"",592381,"","",""]
[null,"PCF211","TAR-U3-010","Local","West","Upgrade existing park infrastructure to value of up to $500k (Local)",{"$f":"MID(C134,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G134,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K134/H134,INDEX(UnitRateParks[],MATCH(G134,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,24600,{"$f":"M134/K134","v":0},0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G134,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,{"$f":"IF(X134=\"\",\"\",IF(X134<=YEAR+5,0.075,IF(AND(X134>YEAR+5,X134<=YEAR+10),0.15,IF(AND(X134>YEAR+10,X134<=YEAR+20),0.2,IF(X134>YEAR+20,0.25,\"\")))))","v":0.15},76050,760208,99158,2024,{"$f":"Landind","v":2.5000000000000001E-2},{"$f":"PPI","v":1.8716532546698028E-2},{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.2657593666248076E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","y","",null,"","","",1,"",1,null,"","","",557011,"",null,"","","",557011,""]
[null,"PCF211","TAR-U3-011","District","West","Upgrade existing park infrastructure to value of up to $500k (District)","U3",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G135,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K135/H135,INDEX(UnitRateParks[],MATCH(G135,UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,10600,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G135,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,0.15,76050,760208,99158,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.2657593666248076E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","","y",null,"","","","",1,1,null,"","","","",557011,null,"","","","",557011]
[null,"PCF191","TOO-A4-001","District","West","Acquire and embellish land to provide URBAN COMMON infrastructure",{"$f":"MID(C136,5,2)&\"-\"&LEFT(D136,1)","v":"A4-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G136,UnitRateParks[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(K136/H136,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":3},null,3000,4000,12000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":573395.55106578954},573396,2016,0.17,97477,1,0.15,87213,871799,113713,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.21431766239715752},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},12871799,15632049,9874615,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":9874615},"","","","","y",null,"","","","",1,1,null,"","","","",9874615,null,"","","","",9874615]
[null,"PCF173","TRF-A8-001","Metropolitan","North","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK",{"$f":"MID(C137,5,2)&\"-\"&LEFT(D137,1)","v":"A8-M"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G137,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K137/H137,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":4.3333333333333335E-2},null,1300,3500,4550000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":113319.29458355263},113319,2016,0.17,19264,1,0.15,17236,172292,22473,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.12474647414877683},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},4722292,5743578,3628163,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":3628163},"","","","","y",null,"","","","",1,1,null,"","","","",3628163,null,"","","","",3628163]
[null,"PCF129","UKE-E5-001","District","West","Provide DISTRICT SPORT infrastructure",{"$f":"MID(C138,5,2)&\"-\"&LEFT(D138,1)","v":"E5-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G138,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K138/H138,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2.2034500000000001},null,88138,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":7400541.1774827484},7400541,2016,0.17,1258092,1,0.15,1125622,11251893,1467638,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.18734594949027247},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},11251893,13051260,8244355,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8244355},"","","","","y",null,"","","","",1,1,null,"","","","",8244355,null,"","","","",8244355]
[null,"PCF274","UMG-A4-001","District","East","Acquire and embellish land to provide URBAN COMMON infrastructure",{"$f":"MID(C139,5,2)&\"-\"&LEFT(D139,1)","v":"A4-D"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G139,UnitRateParks[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(K139/H139,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":3},null,3000,1000,3000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":573395.55106578954},573396,2016,0.17,97477,1,0.15,87213,871799,113713,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":3.8784256004123524E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},3871799,4666423,2947734,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":2947734},"","","","","y",null,"","","","",1,1,null,"","","","",2947734,null,"","","","",2947734]
[null,"PCF274","UMG-E1-001","Local","East","Provide LOCAL RECREATION infrastructure",{"$f":"MID(C140,5,2)&\"-\"&LEFT(D140,1)","v":"E1-L"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G140,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K140/H140,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.37775000000000003},null,3022.0000000000005,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":386306.15414833336},386306,2016,0.17,65672,1,7.4999999999999997E-2,58757,549040,38305,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},549040,580449,488600,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":488600},"y","","","","",null,1,"","","","",1,null,488600,"","","","",null,488600,"","","",""]
[null,"PCF254","UMG-U2-010","District","East","Upgrade existing park infrastructure to the value of $500k-$1m (District)",{"$f":"MID(C141,5,2)","v":"U2"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G141,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K141/H141,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,77400,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G141,UnitRateParks[LGIP Code],0),15),\"Error\")","v":750000},750000,2016,0.17,127500,1,0.15,114075,1140311,148736,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.1422626471136054E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1140311,1322666,835515,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":835515},"","","","","y",null,"","","","",1,1,null,"","","","",835515,null,"","","","",835515]
[null,"PCF196","WAK-A7-001","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G142,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K142/H142,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":7.4999999999999997E-2},null,600,140,84000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":57756.986189144736},57757,2016,0.17,9819,1,0.15,8785,87815,11454,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.7210906210132508E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},171815,204204,128994,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":128994},"y","","","","",null,1,"","","","",1,null,128994,"","","","",null,128994,"","","",""]
[null,"PCF196","WAK-A7-002","Local","East","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G143,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K143/H143,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.25},null,2000,10,20000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":92738.01896381579},92738,2016,0.17,15765,1,0.15,14105,140999,{"$f":"ROUND((O143+R143+U143)*T143,0)","v":18391},2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.612745504714445E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},160999,187915,118704,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":118704},"y","","","","",null,1,"","","","",1,null,118704,"","","","",null,118704,"","","",""]
[null,"PCF197","WAK-E2-001","District","East","Provide DISTRICT RECREATION infrastructure","E2-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G144,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K144/H144,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.3333333333333333},null,40000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":7248672.9439139785},7248673,2016,0.17,1232274,1,0.15,1102523,11020991,1437521,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.11039853472846636},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},11020991,12783432,8075171,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8075171},"","","","","y",null,"","","","",1,1,null,"","","","",8075171,null,"","","","",8075171]
[null,"PCF196","WAK-E5-001","District","East","Provide DISTRICT SPORT infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G145,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K145/H145,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.5},null,60000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6881048.0765806446},6881048,2016,0.17,1169778,1,7.4999999999999997E-2,1046607,9779740,682307,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},9779740,{"$f":"ROUND(V145*(1+Z145)^(X145-YEAR)+M145*(1+Y145)^(X145-YEAR),0)","v":10339210},{"$f":"ROUND(AF145*(1/(1+WACC))^(X145-YEAR),0)","v":8703150},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":8703150},{"$f":"IF(AND($D145=\"Local\",AI$13=$E145),\"y\",\"\")","v":""},"","","",{"$f":"IF($D145<>\"Local\",\"y\",\"\")","v":"y"},null,{"$f":"IF(AI145=\"y\",1,\"\")","v":""},{"$f":"IF(AJ145=\"y\",1,\"\")","v":""},{"$f":"IF(AK145=\"y\",1,\"\")","v":""},{"$f":"IF(AL145=\"y\",1,\"\")","v":""},{"$f":"IF(AM145=\"y\",1,\"\")","v":1},{"$f":"SUM(AO145:AS145)","v":1},null,{"$f":"IF(AO145=\"\",\"\",(AO145/$AT145)*$AG145)","v":""},{"$f":"IF(AP145=\"\",\"\",(AP145/$AT145)*$AG145)","v":""},{"$f":"IF(AQ145=\"\",\"\",(AQ145/$AT145)*$AG145)","v":""},{"$f":"IF(AR145=\"\",\"\",(AR145/$AT145)*$AG145)","v":""},{"$f":"IF(AS145=\"\",\"\",(AS145/$AT145)*$AG145)","v":8703150},null,{"$f":"IF(AO145=\"\",\"\",(AO145/$AT145)*$AH145)","v":""},{"$f":"IF(AP145=\"\",\"\",(AP145/$AT145)*$AH145)","v":""},{"$f":"IF(AQ145=\"\",\"\",(AQ145/$AT145)*$AH145)","v":""},{"$f":"IF(AR145=\"\",\"\",(AR145/$AT145)*$AH145)","v":""},{"$f":"IF(AS145=\"\",\"\",(AS145/$AT145)*$AH145)","v":8703150}]
[null,"PCF290","WCL-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G146,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K146/H146,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,450,4500000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},333335,2016,0.17,{"$f":"ROUND(O146*Q146,0)","v":56667},1,7.4999999999999997E-2,{"$f":"ROUND((O146+R146)*13%,0)","v":50700},{"$f":"ROUND(O146+R146+U146+(O146+R146+U146)*T146,0)","v":473755},33053,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},{"$f":"ROUND(V146+M146,0)","v":4973755},5346865,4500785,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":4500785},"","","y","","",null,"","",1,"","",1,null,"","",4500785,"","",null,"","",4500785,"",""]
[null,"PCF192","WES-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G147,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K147/H147,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,2000,10000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,0.15,27458,274476,35801,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.1429782927524233E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10274476,12502398,7897644,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":7897644},"","","y","","",null,"","",1,"","",1,null,"","",7897644,"","",null,"","",7897644,"",""]
[null,"PCF192","WES-A7-001","Local","South","Acquire and embellish land to provide LOCAL ACCESS/RECREATION corridor park","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G148,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K148/H148,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":6.25E-2},null,500,4000,2000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":55258.340990953948},55258,2016,0.17,9394,1,7.4999999999999997E-2,8405,78536,5479,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},2078536,2236810,1882861,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1882861},"","","y","","",null,"","",1,"","",1,null,"","",1882861,"","",null,"","",1882861,"",""]
[null,"PCF192","WES-E4-001","District","South","Provide URBAN COMMON infrastructure","E4-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G149,UnitRateParks[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(K149/H149,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,1000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":458023.08183602151},458023,2016,0.17,77864,1,7.4999999999999997E-2,69665,650968,45416,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},650968,688208,579307,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":579307},"","","","","y",null,"","","","",1,1,null,"","","","",579307,null,"","","","",579307]
[null,"PCF192","WES-U1-010","District","South","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C150,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G150,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K150/H150,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,57500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G150,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,7.4999999999999997E-2,152100,1421258,99158,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1421258,1502564,1264801,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1264801},"","","","","y",null,"","","","",1,1,null,"","","","",1264801,null,"","","","",1264801]
[null,"PCF192","WES-U1-011","Metropolitan","South","Upgrade existing park infrastructure to the value of $1m+ (Metropolitan)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G151,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K151/H151,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,8100.0000000000009,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G151,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.0903675681126474E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF211","WES-U1-012","District","South","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G152,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K152/H152,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,20200,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G152,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.0903675681126474E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF291","WIL-U3-010","District","South","Upgrade existing park infrastructure to value of up to $500k (District)","U3",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G153,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K153/H153,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,117500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G153,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,0.15,76050,760208,99158,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":4.5451867734926186E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","","y",null,"","","","",1,1,null,"","","","",557011,null,"","","","",557011]
[null,"PCF275","WIS-A8-001","District","East","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK","A8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G154,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K154/H154,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":6.6666666666666666E-2},null,2000,10,20000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":97565.93301315789},97566,2016,0.17,16586,1,0.15,14840,148341,19349,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.6862911633558867E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},168341,196431,124084,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":124084},"","","","","y",null,"","","","",1,1,null,"","","","",124084,null,"","","","",124084]
[null,"PCF213","WOO-A4-001","District","South","Acquire and embellish land to provide URBAN COMMON infrastructure","A4-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G155,UnitRateParks[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(K155/H155,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.837},null,1837,1650,3031050,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":365566.87206011842},365567,2016,0.17,62146,1,7.4999999999999997E-2,55603,519565,36249,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},3550615,3813397,3209971,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":3209971},"","","","","y",null,"","","","",1,1,null,"","","","",3209971,null,"","","","",3209971]
[null,"PCF153","WSR-U3-010","Local","North","Upgrade existing park infrastructure to value of up to $500k (Local)",{"$f":"MID(C156,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G156,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K156/H156,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,69700,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G156,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","y","","","",null,"",1,"","","",1,null,"",632400,"","","",null,"",632400,"","",""]
[null,"PCF152","WST-E1-001","Local","West","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G157,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K157/H157,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.25},null,2000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":379844.49016333336},379844,2016,0.17,64573,1,0.15,57774,577520,75329,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.615807113489451E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},577520,669875,423154,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":423154},"","","","y","",null,"","","",1,"",1,null,"","","",423154,"",null,"","","",423154,""]
[null,"PCF133","WVH-U1-010","Metropolitan","North","Upgrade existing park infrastructure to the value of $1m+ (Metropolitan)",{"$f":"MID(C158,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G158,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K158/H158,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,154600,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G158,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,7.4999999999999997E-2,152100,1421258,99158,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1421258,1502564,1264801,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1264801},"","","","","y",null,"","","","",1,1,null,"","","","",1264801,null,"","","","",1264801]
[null,"PCF133","WVH-U3-010","Metropolitan","North","Upgrade existing park infrastructure to value of up to $500k (Metropolitan)","U3",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G159,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K159/H159,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,12400,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G159,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF153","WWN-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G160,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K160/H160,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.625},null,5000,1000,5000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":180527.25296874999},180527,2016,0.17,30690,1,7.4999999999999997E-2,27458,256576,17901,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},5256576,5655707,4760757,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":4760757},"","y","","","",null,"",1,"","","",1,null,"",4760757,"","","",null,"",4760757,"","",""]
[null,"PCF157","WYN-U1-010","Metropolitan","East","Upgrade existing park infrastructure to the value of $1m+ (Metropolitan)",{"$f":"MID(C161,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G161,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K161/H161,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,106500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G161,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF177","WYN-U3-010","District","East","Upgrade existing park infrastructure to value of up to $500k (District)","U3",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G162,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K162/H162,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,90300,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G162,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},500000,2016,0.17,85000,1,7.4999999999999997E-2,76050,710629,49579,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},710629,751282,632400,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":632400},"","","","","y",null,"","","","",1,1,null,"","","","",632400,null,"","","","",632400]
[null,"PCF177","WYW-A1-001","Local","East","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G163,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K163/H163,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,8000,175,1400000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":272211.74725000001},272212,2016,0.17,46276,1,7.4999999999999997E-2,41403,386883,26992,2019,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1786883,1916662,1613372,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1613372},"y","","","","",null,1,"","","","",1,null,1613372,"","","","",null,1613372,"","","",""]
[null,"PCF93","ZIL-A8-001","District","North","Acquire and embellish land to provide DISTRICT OR METRO ACCESS/RECREATION CORRIDOR PARK","A8-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G164,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K164/H164,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.58333333333333337},null,17500,10,175000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":384403.93824013154},384404,2016,0.17,65349,1,{"$f":"IF(X164=\"\",\"\",IF(X164<=YEAR+5,0.075,IF(AND(X164>YEAR+5,X164<=YEAR+10),0.15,IF(AND(X164>YEAR+10,X164<=YEAR+20),0.2,IF(X164>YEAR+20,0.25,\"\")))))","v":0.15},58468,584454,76233,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.0062124235050514E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},759454,891139,562924,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":562924},"","","","","y",null,"","","","",1,1,null,"","","","",562924,null,"","","","",562924]
[null,"PCF93","ZIL-U1-010","District","North","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C165,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G165,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K165/H165,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,234800,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G165,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},1000000,2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":4.0164058150769275E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF310","ELG-A1-001","Local","South","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G166,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K166/H166,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.25},null,10000,100,1000000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":333334.74343749997},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":333335},2016,0.17,56667,1,0.15,50700,506807,66105,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.0090070699151963E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1506807,1806257,1140995,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1140995},"","","y","","",null,"","",1,"","",1,null,"","",1140995,"","",null,"","",1140995,"",""]
[null,"PCF296","ROC-E6-002","Metropolitan","East","Provide metropolitan sports infrastructure","E6-M",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G167,UnitRateParks[LGIP Code],0),3),\"\")","v":70000},{"$f":"IFERROR(MIN(K167/H167,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.67},null,143300,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":10834279.314285289},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":10834279},2016,0.17,1841827,1,0.15,1647894,16472600,2148600,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.16500792924775412},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},16472600,19106845,12069610,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":12069610},"","","","","y",null,"","","","",1,1,null,"","","","",12069610,null,"","","","",12069610]
[null,"PCF114","BAN-A1-001","Local","North","Acquire and embellish land to provide LOCAL RECREATION infrastructure","A1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G168,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K168/H168,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1},null,8000,150,1200000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":272211.74725000001},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":272212},2016,0.17,46276,1,0.15,41403,413875,53984,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.21796753262814222},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":4.2632945181462142E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1613875,1942144,1226834,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1226834},"","y","","","",null,"",1,"","","",1,null,"",1226834,"","","",null,"",1226834,"","",""]
[null,"PCF95","NUD-U3-010","District","North","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C169,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G169,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K169/H169,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,27100,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G169,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":500000},2016,0.17,85000,1,0.15,76050,760208,99158,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.0082042283639669E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","","y",null,"","","","",1,1,null,"","","","",557011,null,"","","","",557011]
[null,"PCF132","STF-U1-011","District","West","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G170,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K170/H170,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,27900,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G170,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF132","ALD-U1-001","District","West","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G171,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K171/H171,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,55500,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G171,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF152","WSR-E1-001","Local","West","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G172,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K172/H172,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2.25},null,18000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":481005.57016333338},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":481006},2016,0.17,81771,1,0.15,73161,731329,95391,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.17601346056604164},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.2176753360058745E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},731329,848281,535851,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":535851},"","","","y","",null,"","","",1,"",1,null,"","","",535851,"",null,"","","",535851,""]
[null,"PCF152","WSR-U3-011","District","West","Upgrade existing park infrastructure to value of up to $500k (District)",{"$f":"MID(C173,5,2)","v":"U3"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G173,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K173/H173,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,2800.0000000000005,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G173,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":500000},2016,0.17,85000,1,0.15,76050,760208,99158,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.2657593666248076E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","","y",null,"","","","",1,1,null,"","","","",557011,null,"","","","",557011]
[null,"PCF172","HER-E3-001","Metropolitan","West","Provide METROPOLITAN RECREATION infrastructure","E3-M",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G174,UnitRateParks[LGIP Code],0),3),\"\")","v":30000},{"$f":"IFERROR(MIN(K174/H174,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.67},null,250000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":11040105.105823925},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":11040105},2016,0.17,1876818,1,0.15,1679200,16785541,2189418,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.27948213837021896},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},16785541,19469831,12298905,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":12298905},"","","","","y",null,"","","","",1,1,null,"","","","",12298905,null,"","","","",12298905]
[null,"PCF172","SHI-U1-001","District","West","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C175,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G175,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K175/H175,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,40000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G175,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,{"$f":"ROUND((O175+R175+U175)*T175,0)","v":198315},2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF193","BNE-U1-001","Metropolitan","West","Upgrade existing park infrastructure to value of $1m+ (Metropolitan)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G176,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K176/H176,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,166900,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G176,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF175","MUR-U1-011","District","East","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G177,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K177/H177,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,89900,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G177,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,{"$f":"ROUND(V177*(1+Z177)^(X177-YEAR)+M177*(1+Y177)^(X177-YEAR),0)","v":1763555},{"$f":"ROUND(AF177*(1/(1+WACC))^(X177-YEAR),0)","v":1114021},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,{"$f":"IF(AI177=\"y\",1,\"\")","v":""},{"$f":"IF(AJ177=\"y\",1,\"\")","v":""},{"$f":"IF(AK177=\"y\",1,\"\")","v":""},{"$f":"IF(AL177=\"y\",1,\"\")","v":""},{"$f":"IF(AM177=\"y\",1,\"\")","v":1},{"$f":"SUM(AO177:AS177)","v":1},null,{"$f":"IF(AO177=\"\",\"\",(AO177/$AT177)*$AG177)","v":""},{"$f":"IF(AP177=\"\",\"\",(AP177/$AT177)*$AG177)","v":""},{"$f":"IF(AQ177=\"\",\"\",(AQ177/$AT177)*$AG177)","v":""},{"$f":"IF(AR177=\"\",\"\",(AR177/$AT177)*$AG177)","v":""},{"$f":"IF(AS177=\"\",\"\",(AS177/$AT177)*$AG177)","v":1114021},null,{"$f":"IF(AO177=\"\",\"\",(AO177/$AT177)*$AH177)","v":""},{"$f":"IF(AP177=\"\",\"\",(AP177/$AT177)*$AH177)","v":""},{"$f":"IF(AQ177=\"\",\"\",(AQ177/$AT177)*$AH177)","v":""},{"$f":"IF(AR177=\"\",\"\",(AR177/$AT177)*$AH177)","v":""},{"$f":"IF(AS177=\"\",\"\",(AS177/$AT177)*$AH177)","v":1114021}]
[null,"PCF195","MUR-U1-013","District","East","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G178,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K178/H178,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,188400,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G178,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF195","MUR-U1-012","District","East","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G179,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K179/H179,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,100300,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G179,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF213","COO-U3-001","District","East","Upgrade existing park infrastructure of up to the value of $500k (District)","U3",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G180,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K180/H180,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,17000,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G180,UnitRateParks[LGIP Code],0),15),\"Error\")","v":500000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":500000},2016,0.17,85000,1,0.15,76050,760208,99158,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":7.6150909921673974E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},760208,881778,557011,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":557011},"","","","","y",null,"","","","",1,1,null,"","","","",557011,null,"","","","",557011]
[null,"PCF213","STC-U1-001","District","East","Upgrade existing park infrastructure to the value of $1m+ (District)","U1",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G181,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K181/H181,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,50400,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G181,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.5230171967219753E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF233","GRE-A4-001","District","East","Acquire and embellish land to provide URBAN COMMON infrastructure","A4-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G182,UnitRateParks[LGIP Code],0),3),\"\")","v":1000},{"$f":"IFERROR(MIN(K182/H182,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.3},null,1300,500,650000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":269604.70471184212},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":269605},2016,0.17,45833,1,0.15,41007,409912,53467,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":1.0617260438840594E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1059912,1267426,800621,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":800621},"","","","","y",null,"","","","",1,1,null,"","","","",800621,null,"","","","",800621]
[null,"PCF191","MCO-U1-011","Metropolitan","West","Upgrade existing park infrastructure to the value of $1m+ (Metropolitan)",{"$f":"MID(C183,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G183,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K183/H183,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,448300,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G183,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.5315170682324532E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF231","SWD-U2-001","District","South","Upgrade existing park infrastructure to the value of $500k-$1m (District)","U2",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G184,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K184/H184,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,158400,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G184,UnitRateParks[LGIP Code],0),15),\"Error\")","v":750000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":750000},2016,0.17,127500,1,0.15,114075,1140311,148736,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":6.8177741813663382E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1140311,1322666,835515,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":835515},"","","","","y",null,"","","","",1,1,null,"","","","",835515,null,"","","","",835515]
[null,"PCF293","SNH-E1-001","Local","South","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G185,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K185/H185,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.6},null,4800,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":397547.67916333338},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":397548},2016,0.17,67583,1,0.15,60467,604438,78840,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":3.6138577902315302E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},604438,701098,442877,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":442877},"","","y","","",null,"","",1,"","",1,null,"","",442877,"","",null,"","",442877,"",""]
[null,"PCF291","INA-U1-001","District","South","Upgrade existing park infrastructure to the value of $1m+ (District)",{"$f":"MID(C186,5,2)","v":"U1"},{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G186,UnitRateParks[LGIP Code],0),3),\"\")","v":0},{"$f":"IFERROR(MIN(K186/H186,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":""},null,53099.999999999993,0,0,{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH($G186,UnitRateParks[LGIP Code],0),15),\"Error\")","v":1000000},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":1000000},2016,0.17,170000,1,0.15,152100,1520415,198315,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":9.0903675681126474E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},1520415,1763555,1114021,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":1114021},"","","","","y",null,"","","","",1,1,null,"","","","",1114021,null,"","","","",1114021]
[null,"PCF312","PAL-A7-001","Local","South","Acquire and embellish land to provide LOCAL ACCESS/RECREATION CORRIDOR PARK","A7-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G187,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K187/H187,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":2.125},null,17000,200,3400000,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE)-VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],6,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],7,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],8,FALSE),\"Error\")","v":467534.79869243427},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":467535},2016,0.17,79481,1,0.15,71112,710847,92719,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.23653065067111387},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":2.4578230447787723E-2},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},4110847,4967093,3137665,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":3137665},"","","y","","",null,"","",1,"","",1,null,"","",3137665,"","",null,"","",3137665,"",""]
[null,"PCF94","NUD-E5-001","District","North","Provide DISTRICT SPORT Infrastructure","E5-D",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G188,UnitRateParks[LGIP Code],0),3),\"\")","v":40000},{"$f":"IFERROR(MIN(K188/H188,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":1.5774999999999999},null,63099.999999999993,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":6938281.3061206453},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":6938281},2016,0.17,1179508,1,0.15,1055313,10549067,1375965,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2213928201923249},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":0.27866953458388738},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},10549067,12236040,7729389,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":7729389},"","","","","y",null,"","","","",1,1,null,"","","","",7729389,null,"","","","",7729389]
[null,"PCF194","SVH-E1-001","Local","East","Provide LOCAL RECREATION infrastructure","E1-L",{"$f":"IFERROR(INDEX(UnitRateParks[],MATCH(G189,UnitRateParks[LGIP Code],0),3),\"\")","v":8000},{"$f":"IFERROR(MIN(K189/H189,INDEX(UnitRateParks[],MATCH(FutureTrunkParks[[#This Row],[LGIP Code (*)]], UnitRateParks[LGIP Code],0),4)),\"\")","v":0.125},null,1000,0,0,{"$f":"IFERROR((VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],11,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],10,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+(VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]]+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE))*18.5%+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],14,FALSE)+VLOOKUP(FutureTrunkParks[[#This Row],[LGIP Code (*)]],UnitRateParks[],13,FALSE)*FutureTrunkParks[[#This Row],[Scaling factor (*)]],\"Error\")","v":373521.92266333336},{"$f":"ROUND(FutureTrunkParks[[#This Row],[Unit Rate]],0)","v":373522},2016,0.17,63499,1,0.15,56813,567909,74075,2024,2.5000000000000001E-2,1.8716532546698028E-2,{"$f":"IF(FutureTrunkParks[[#This Row],[Asset Class]]=\"Local\",VLOOKUP(FutureTrunkParks[[#This Row],[Service Catchment]],'Catchment Demand - Parks'!$C$8:$M$12,11),'Catchment Demand - Parks'!$M$12)","v":0.2396431882939771},{"$f":"_xlfn.IFS(FutureTrunkParks[[#This Row],[Year of Provision]]=2019,0,FutureTrunkParks[[#This Row],[Year of Provision]]=2024,FutureTrunkParks[[#This Row],[Total Assets Cost (at Base Year)]]/SUMIFS($AE$17:$AE$189,$X$17:$X$189,\"2024\",$E$17:$E$189,FutureTrunkParks[[#This Row],[Service Catchment]]))","v":5.6888097866252324E-3},{"$f":"IF(AND(FutureTrunkParks[[#This Row],[Spare Capacity %]]>30%,FutureTrunkParks[[#This Row],[Share of the total Cost with the same year of provision %]]>20%),1-FutureTrunkParks[[#This Row],[Spare Capacity %]],1)","v":1},{"$f":"IF(FutureTrunkParks[[#This Row],[ Terminal Value Analysis]]<0,0,FutureTrunkParks[[#This Row],[ Terminal Value Analysis]])","v":1},567909,658727,416112,{"$f":"ROUND(FutureTrunkParks[[#This Row],[Net Present Value of Total Asset Cost]]*FutureTrunkParks[[#This Row],[Terminal Value Adjustment]],0)","v":416112},"y","","","","",null,1,"","","","",1,null,416112,"","","","",null,416112,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE17:AE189)","v":575771246},{"$f":"SUM(AF17:AF189)","v":657064216},{"$f":"SUM(AG17:AG189)","v":462221967},{"$f":"SUM(AH17:AH189)","v":462221967},null,null,null,null,null,null,{"$f":"IF(AI190=\"y\",1,\"\")","v":""},{"$f":"IF(AJ190=\"y\",1,\"\")","v":""},{"$f":"IF(AK190=\"y\",1,\"\")","v":""},{"$f":"IF(AL190=\"y\",1,\"\")","v":""},{"$f":"IF(AM190=\"y\",AS$16,IF(AND(AM190>0,AM190<=1),AM190*AS$16,\"\"))","v":""},null,null,"","","","","",null,"","","","",""]

{"sheet":"Unit Rates - Parks","index":4,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[4,1,4,9],[5,2,5,15]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
["Return to \"Future Trunk Assets - Parks\""]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: ","1. Indirect embellishment costs are on costs or overheads applied to the direct embellishment cost, to deliver the project. Indirect embellishment costs equate to 17% of the direct embellishment cost.\n2. Project costs are on costs to undertake detailed design, survey, geotechnical investigations, project management, and supervision of construction works and obtain certification from a Registered Professional Engineer of Queensland. Project costs equate to 13% of the direct and indirect embellishment costs.\n3. Contingency costs are based on the project delivery date, and applied to the direct construction cost, indirect construction cost and project cost. Contingencies equate to 7.5% for projects with a delivery date up to 2021 and 15% for projects with a delivery date up to 2026.\n4. Total embellishment cost is the sum of direct embellishment cost, indirect embellishment cost, project cost and construction contingency cost."]
[null,"LGIP Code","Park type","Standard Size M2","Maximum Scaling factor","Stage A Preliminary Scale","Stage A Preliminary No Scale","Stage A Scale","Stage A No Scale","Stage B Preliminary Scale","Stage B Scale","Stage B No Scale","Stage C Preliminary Scale","Stage C Scale","Stage C No Scale","Grand Total"]
[null,"A1-L","Local general recreation park (Acq + Emb)",8000,4,42106.897250000002,2500,206322.35,23782.5,0,0,0,0,0,0,272211.74725000001]
[null,"A2-D","District general recreation park (Acq + Emb)",30000,1.4,183747.74717105264,5000,700328.06578947371,297903,0,0,0,0,0,0,1181978.8129605264]
[null,"A3-M","Metropolitan general recreation park (Acq + Emb)",30000,1.67,205362.59217105265,5000,700328.06578947371,414740,0,0,0,0,0,0,1320430.6579605264]
[null,"A7-L","Local access / recreation corridor park (Acq + Emb)",8000,2.29,37492.822960526319,2500,168684.90789473685,36479,0,0,0,0,0,0,242656.73085526319]
[null,"A8-D","District access / recreation corridor park (Acq + Emb)",30000,2,95345.239144736843,5000,468498.17105263157,51881.5,0,0,0,0,0,0,615724.91019736836]
[null,"A8-M","Metropolitan access / recreation corridor park (Acq + Emb)",30000,3.08,99826.975144736833,5000,468498.17105263157,76107.100000000006,0,0,0,0,0,0,644432.24619736837]
[null,"A4-D","District urban common (Acq + Emb)",1000,3.33,33427.947460526317,1875,150802.10789473684,31764.5,0,0,0,0,0,0,215994.55535526315]
[null,"A4-M","Metropolitan urban common (Acq + Emb)",1000,3.33,137100.70601315791,2000,680728.89736842108,62356,0,0,0,0,0,0,880185.60338157904]
[null,"A5-D","District general outdoor sport park (Acq + Emb)",40000,6.67,293649.87732894736,7500,909534.63421052636,685262,0,0,0,0,0,0,1888446.5115394739]
[null,"A5-M","Metropolitan general outdoor sport park (Acq + Emb)",70000,1.67,673988.947013158,7500,1994278.297368421,1656405.2,0,0,0,0,0,0,4324672.4443815788]
[null,"E1-L","Local general recreation park (Emb only)",8000,4,0,0,0,0,65223.021607777773,42684,309872.87355555559,0,0,0,417779.89516333339]
[null,"E2-D","District general recreation park (Emb only)",30000,1.4,0,0,0,0,828085.82752508973,681224.91935483878,3794914.6888888888,261554.66500000001,0,1413809,6979589.1007688176]
[null,"E3-M","Metropolitan general recreation park (Emb only)",30000,1.67,0,0,0,0,916029.21996953432,778344.91935483878,4173164.3777777781,690232.04,168000,3562984,10288754.557102151]
[null,"E7-L","Local access / recreation corridor park (Emb only)",8000,2.29,0,0,0,0,2248.4458387096774,2059.7612903225809,10094,52022.74,158304,122900,347628.94712903223]
[null,"E8-D","District access / recreation corridor park (Emb only)",30000,2,0,0,0,0,110359.18625806452,7650.5419354838705,588885.6,154139.78,651540,181648,1694223.1081935484]
[null,"E8-M","Metropolitan access / recreation corridor park (Emb only)",30000,3.08,0,0,0,0,156415.65,273330,572160,103627.38,382500,177648,1665681.0299999998]
[null,"E4-D","District urban common (Emb only)",1000,3.33,0,0,0,0,62718.213198028672,97509.074193548382,241508.29444444444,8787.5,0,47500,458023.08183602151]
[null,"E4-M","Metropolitan urban common (Emb only)",1000,3.33,0,0,0,0,141165.29702706094,321654.44516129035,441401.21444444446,26362.5,0,142500,1073083.4566327957]
[null,"E5-D","District general outdoor sport park (Emb only)",40000,6.67,0,0,0,0,537905.09051612904,623201.08387096773,2284394,478705.26,0,2587596,6511801.4343870971]
[null,"E6-M","Metropolitan general outdoor sport park (Emb only)",70000,1.67,0,0,0,0,677203.64010322583,852614.21677419357,2807946,908542.4,0,4911040,10157346.25687742]
[null,"U1","Upgrade existing park infrastructure to the value of $1m+",0,0,0,0,0,0,0,0,0,0,0,0,1000000]
[null,"U2","Upgrade existing park infrastructure to the value of $500k-$1m",0,0,0,0,0,0,0,0,0,0,0,0,750000]
[null,"U3","Upgrade existing park infrastructure to value of up to $500k",0,0,0,0,0,0,0,0,0,0,0,0,500000]

{"sheet":"Catchment Demand - Parks","index":5,"n_rows":31,"n_cols":34,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[null," Parks and Community Facilities"]
[]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",2016,{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,"NPV Future Demand (2017 - 2026)",null,"Ultimate Demand","Spare Capacity"]
[null,1,"East",270851,284157,295506,null,null,null,{"$f":"NPV(WACC,E19:N19)","v":18430.154401489319},null,366322,{"$f":"(L8-F8)/F8","v":0.2396431882939771}]
[null,2,"North",209421,226381,242582,null,null,null,{"$f":"NPV(WACC,E20:N20)","v":24591.177848690768},null,295457,{"$f":"(L9-F9)/F9","v":0.21796753262814222}]
[null,3,"South",338944,357387,371770,null,null,null,{"$f":"NPV(WACC,E21:N21)","v":24691.426911415372},null,459705,0.23653065067111387]
[null,4,"West",318557,330422,338173,null,null,null,{"$f":"NPV(WACC,E22:N22)","v":14932.850609545654},null,397696,0.17601346056604164]
[null,5,"Brisbane wide (district & metro)",1168689,1231139,1286469,null,null,null,{"$f":"NPV(WACC,E23:N23)","v":87808.259419726208},null,1571284,0.2213928201923249]
[]
[null,null,"Totals",{"$f":"SUM(D8:D13)","v":2306462},{"$f":"SUM(E8:E13)","v":2429486},{"$f":"SUM(F8:F13)","v":2534500},null,null,null,{"$f":"SUM(J8:J13)","v":170453.86919086732}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",2016,{"$f":"D18 +1","v":2017},{"$f":"E18 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":1},"East",null,{"$f":"($E8-$D8)/5","v":2661.2},2661.2,2661.2,2661.2,2661.2,{"$f":"($F8-$E8)/5","v":2269.8000000000002},2269.8000000000002,2269.8000000000002,2269.8000000000002,2269.8000000000002]
[null,2,"North",null,3392,3392,3392,3392,3392,3240.2,3240.2,3240.2,3240.2,3240.2]
[null,3,"South",null,3688.6,3688.6,3688.6,3688.6,3688.6,2876.6,2876.6,2876.6,2876.6,2876.6]
[null,4,"West",null,2373,2373,2373,2373,2373,1550.2,1550.2,1550.2,1550.2,1550.2]
[null,5,"Brisbane wide (district & metro)",null,12490,12490,12490,12490,12490,11066,11066,11066,11066,11066]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D18","v":2016},{"$f":"D26 +1","v":2017},{"$f":"E26 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":1},"East",270851,{"$f":"IF(E19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$26-E26)),E19*((1+ICSInf)^(Y$26-E26)))","v":2661.2},{"$f":"IF(F19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$26-D26)),F19*((1+ICSInf)^(Z$26-D26)))","v":2661.2},{"$f":"IF(G19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$26-D26)),G19*((1+ICSInf)^(AA$26-D26)))","v":2661.2},{"$f":"IF(H19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$26-D26)),H19*((1+ICSInf)^(AB$26-D26)))","v":2661.2},{"$f":"IF(I19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$26-D26)),I19*((1+ICSInf)^(AC$26-D26)))","v":2661.2},{"$f":"IF(J19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$26-D26)),J19*((1+ICSInf)^(Y$26-D26)))","v":2269.8000000000002},{"$f":"IF(K19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$26-D26)),K19*((1+ICSInf)^(Z$26-D26)))","v":2269.8000000000002},{"$f":"IF(L19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$26-D26)),L19*((1+ICSInf)^(AA$26-D26)))","v":2269.8000000000002},{"$f":"IF(M19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$26-D26)),M19*((1+ICSInf)^(AB$26-D26)))","v":2269.8000000000002},{"$f":"IF(N19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$26-D26)),N19*((1+ICSInf)^(AC$26-D26)))","v":2269.8000000000002},{"$f":"IF(O19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$26-D26)),O19*((1+ICSInf)^(Y$26-D26)))","v":-59101.2},{"$f":"IF(P19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$26-D26)),P19*((1+ICSInf)^(Z$26-D26)))","v":-59101.2},{"$f":"IF(Q19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$26-D26)),Q19*((1+ICSInf)^(AA$26-D26)))","v":-59101.2},{"$f":"IF(R19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$26-D26)),R19*((1+ICSInf)^(AB$26-D26)))","v":-59101.2},{"$f":"IF(S19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$26-D26)),S19*((1+ICSInf)^(AC$26-D26)))","v":-59101.2},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$26-D26))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$26-D26))),T19*((1+ICSInf)^(T$26-D26)))))","v":-59101.2},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(U$26-D26))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(U$26-D26))),U19*((1+ICSInf)^(U$26-D26)))))","v":-59101.2},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(V$26-D26))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(V$26-D26))),V19*((1+ICSInf)^(V$26-D26)))))","v":-59101.2},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(W$26-D26))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(W$26-D26))),W19*((1+ICSInf)^(W$26-D26)))))","v":-59101.2},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(X$26-D26))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(X$26-D26))),X19*((1+ICSInf)^(X$26-D26)))))","v":-59101.2},{"$f":"IF(Y19=\"\",IF(($D27+NPV(ICSInf,$E27:X27))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$26-D26))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$26-D26))),(($L8-($D27+NPV(ICSInf,$E27:X27)))*((1+ICSInf)^(Y$26-D26)))),0),Y19*((1+ICSInf)^(T$26-D26)))","v":0},{"$f":"IF(Z19=\"\",IF(($D27+NPV(ICSInf,$E27:Y27)<($L8*((1+ICSInf)^(Z$26-D26)))),Y27*((1+ICSInf)),Z19*((1+ICSInf)^(Z$26-D26))))","v":0},{"$f":"IF(AA19=\"\",IF(($D27+NPV(ICSInf,$E27:Z27)<($L8*((1+ICSInf)^(AA$26-D26)))),Z27*((1+ICSInf)),AA19*((1+ICSInf)^(AA$26-D26))))","v":0},{"$f":"IF(AB19=\"\",IF(($D27+NPV(ICSInf,$E27:AA27)<($L8*((1+ICSInf)^(AB$26-D26)))),AA27*((1+ICSInf)),AB19*((1+ICSInf)^(AB$26-D26))))","v":0},{"$f":"IF(AC19=\"\",IF(($D27+NPV(ICSInf,$E27:AB27)<($L8*((1+ICSInf)^(AC$26-D26)))),AB27*((1+ICSInf)),AC19*((1+ICSInf)^(AC$26-D26))))","v":0},{"$f":"IF(AD19=\"\",IF(($D27+NPV(ICSInf,$E27:AC27)<($L8*((1+ICSInf)^(AD$26-D26)))),AC27*((1+ICSInf)),AD19*((1+ICSInf)^(AD$26-D26))))","v":0},{"$f":"IF(AE19=\"\",IF(($D27+NPV(ICSInf,$E27:AD27)<($L8*((1+ICSInf)^(AE$26-D26)))),AD27*((1+ICSInf)),AE19*((1+ICSInf)^(AE$26-D26))))","v":0},{"$f":"IF(AF19=\"\",IF(($D27+NPV(ICSInf,$E27:AE27)<($L8*((1+ICSInf)^(AF$26-D26)))),AE27*((1+ICSInf)),AF19*((1+ICSInf)^(AF$26-D26))))","v":0},{"$f":"IF(AG19=\"\",IF(($D27+NPV(ICSInf,$E27:AF27)<($L8*((1+ICSInf)^(AG$26-D26)))),AF27*((1+ICSInf)),AG19*((1+ICSInf)^(AG$26-D26))))","v":0},{"$f":"IF(AH19=\"\",IF(($D27+NPV(ICSInf,$E27:AG27)<($L8*((1+ICSInf)^(AH$26-D26)))),AG27*((1+ICSInf)),AH19*((1+ICSInf)^(AH$26-D26))))","v":0}]
[null,2,"North",209421,{"$f":"IF(E20=\"\",(($E9-$D9)/5)*((1+ICSInf)^(E$26-D26)),E20*((1+ICSInf)^(Y$26-D26)))","v":3392},{"$f":"IF(F20=\"\",(($E9-$D9)/5)*((1+ICSInf)^(F$26-D27)),F20*((1+ICSInf)^(Z$26-D27)))","v":3392},{"$f":"IF(G20=\"\",(($E9-$D9)/5)*((1+ICSInf)^(G$26-D27)),G20*((1+ICSInf)^(AA$26-D27)))","v":3392},{"$f":"IF(H20=\"\",(($E9-$D9)/5)*((1+ICSInf)^(H$26-D27)),H20*((1+ICSInf)^(AB$26-D27)))","v":3392},{"$f":"IF(I20=\"\",(($E9-$D9)/5)*((1+ICSInf)^(I$26-D27)),I20*((1+ICSInf)^(AC$26-D27)))","v":3392},{"$f":"IF(J20=\"\",(($F9-$E9)/5)*((1+ICSInf)^(J$26-D27)),J20*((1+ICSInf)^(Y$26-D27)))","v":3240.2},{"$f":"IF(K20=\"\",(($F9-$E9)/5)*((1+ICSInf)^(K$26-D27)),K20*((1+ICSInf)^(Z$26-D27)))","v":3240.2},{"$f":"IF(L20=\"\",(($F9-$E9)/5)*((1+ICSInf)^(L$26-D27)),L20*((1+ICSInf)^(AA$26-D27)))","v":3240.2},{"$f":"IF(M20=\"\",(($F9-$E9)/5)*((1+ICSInf)^(M$26-D27)),M20*((1+ICSInf)^(AB$26-D27)))","v":3240.2},{"$f":"IF(N20=\"\",(($F9-$E9)/5)*((1+ICSInf)^(N$26-D27)),N20*((1+ICSInf)^(AC$26-D27)))","v":3240.2},{"$f":"IF(O20=\"\",(($G9-$F9)/5)*((1+ICSInf)^(O$26-D27)),O20*((1+ICSInf)^(Y$26-D27)))","v":-48516.4},{"$f":"IF(P20=\"\",(($G9-$F9)/5)*((1+ICSInf)^(P$26-D27)),P20*((1+ICSInf)^(Z$26-D27)))","v":-48516.4},{"$f":"IF(Q20=\"\",(($G9-$F9)/5)*((1+ICSInf)^(Q$26-D27)),Q20*((1+ICSInf)^(AA$26-D27)))","v":-48516.4},{"$f":"IF(R20=\"\",(($G9-$F9)/5)*((1+ICSInf)^(R$26-D27)),R20*((1+ICSInf)^(AB$26-D27)))","v":-48516.4},{"$f":"IF(S20=\"\",(($G9-$F9)/5)*((1+ICSInf)^(S$26-D27)),S20*((1+ICSInf)^(AC$26-D27)))","v":-48516.4},{"$f":"IF(AND($H9=\"\",$L9=\"\"),0,IF(AND($H9=\"\",$L9>0),((($G9-$F9)/5)*((1+ICSInf)^(T$26-D26))),IF($H9>0,((($H9-$G9)/5)*((1+ICSInf)^(T$26-D26))),T20*((1+ICSInf)^(T$26-D26)))))","v":-48516.4},{"$f":"IF(AND($H9=\"\",$L9=\"\"),0,IF(AND($H9=\"\",$L9>0),((($G9-$F9)/5)*((1+ICSInf)^(U$26-D26))),IF($H9>0,((($H9-$G9)/5)*((1+ICSInf)^(U$26-D26))),U20*((1+ICSInf)^(U$26-D26)))))","v":-48516.4},{"$f":"IF(AND($H9=\"\",$L9=\"\"),0,IF(AND($H9=\"\",$L9>0),((($G9-$F9)/5)*((1+ICSInf)^(V$26-D26))),IF($H9>0,((($H9-$G9)/5)*((1+ICSInf)^(V$26-D26))),V20*((1+ICSInf)^(V$26-D26)))))","v":-48516.4},{"$f":"IF(AND($H9=\"\",$L9=\"\"),0,IF(AND($H9=\"\",$L9>0),((($G9-$F9)/5)*((1+ICSInf)^(W$26-D26))),IF($H9>0,((($H9-$G9)/5)*((1+ICSInf)^(W$26-D26))),W20*((1+ICSInf)^(W$26-D26)))))","v":-48516.4},{"$f":"IF(AND($H9=\"\",$L9=\"\"),0,IF(AND($H9=\"\",$L9>0),((($G9-$F9)/5)*((1+ICSInf)^(X$26-D26))),IF($H9>0,((($H9-$G9)/5)*((1+ICSInf)^(X$26-D26))),X20*((1+ICSInf)^(X$26-D26)))))","v":-48516.4},{"$f":"IF(Y20=\"\",IF(($D28+NPV(ICSInf,$E28:X28))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$26-D26))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$26-D26))),(($L9-($D28+NPV(ICSInf,$E28:X28)))*((1+ICSInf)^(Y$26-D26)))),0),Y20*((1+ICSInf)^(T$26-D26)))","v":0},{"$f":"IF(Z20=\"\",IF(($D28+NPV(ICSInf,$E28:Y28)<($L9*((1+ICSInf)^(Z$26-D26)))),Y28*((1+ICSInf)),Z20*((1+ICSInf)^(Z$26-D26))))","v":0},{"$f":"IF(AA20=\"\",IF(($D28+NPV(ICSInf,$E28:Z28)<($L9*((1+ICSInf)^(AA$26-D26)))),Z28*((1+ICSInf)),AA20*((1+ICSInf)^(AA$26-D26))))","v":0},{"$f":"IF(AB20=\"\",IF(($D28+NPV(ICSInf,$E28:AA28)<($L9*((1+ICSInf)^(AB$26-D26)))),AA28*((1+ICSInf)),AB20*((1+ICSInf)^(AB$26-D26))))","v":0},{"$f":"IF(AC20=\"\",IF(($D28+NPV(ICSInf,$E28:AB28)<($L9*((1+ICSInf)^(AC$26-D26)))),AB28*((1+ICSInf)),AC20*((1+ICSInf)^(AC$26-D26))))","v":0},{"$f":"IF(AD20=\"\",IF(($D28+NPV(ICSInf,$E28:AC28)<($L9*((1+ICSInf)^(AD$26-D26)))),AC28*((1+ICSInf)),AD20*((1+ICSInf)^(AD$26-D26))))","v":0},{"$f":"IF(AE20=\"\",IF(($D28+NPV(ICSInf,$E28:AD28)<($L9*((1+ICSInf)^(AE$26-D26)))),AD28*((1+ICSInf)),AE20*((1+ICSInf)^(AE$26-D26))))","v":0},{"$f":"IF(AF20=\"\",IF(($D28+NPV(ICSInf,$E28:AE28)<($L9*((1+ICSInf)^(AF$26-D26)))),AE28*((1+ICSInf)),AF20*((1+ICSInf)^(AF$26-D26))))","v":0},{"$f":"IF(AG20=\"\",IF(($D28+NPV(ICSInf,$E28:AF28)<($L9*((1+ICSInf)^(AG$26-D26)))),AF28*((1+ICSInf)),AG20*((1+ICSInf)^(AG$26-D26))))","v":0},{"$f":"IF(AH20=\"\",IF(($D28+NPV(ICSInf,$E28:AG28)<($L9*((1+ICSInf)^(AH$26-D26)))),AG28*((1+ICSInf)),AH20*((1+ICSInf)^(AH$26-D26))))","v":0}]
[null,3,"South",338944,{"$f":"IF(E21=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$26-D26)),E21*((1+ICSInf)^(Y$26-D26)))","v":3688.6},{"$f":"IF(F21=\"\",(($E10-$D10)/5)*((1+ICSInf)^(F$26-D28)),F21*((1+ICSInf)^(Z$26-D28)))","v":3688.6},{"$f":"IF(G21=\"\",(($E10-$D10)/5)*((1+ICSInf)^(G$26-D28)),G21*((1+ICSInf)^(AA$26-D28)))","v":3688.6},{"$f":"IF(H21=\"\",(($E10-$D10)/5)*((1+ICSInf)^(H$26-D28)),H21*((1+ICSInf)^(AB$26-D28)))","v":3688.6},{"$f":"IF(I21=\"\",(($E10-$D10)/5)*((1+ICSInf)^(I$26-D28)),I21*((1+ICSInf)^(AC$26-D28)))","v":3688.6},{"$f":"IF(J21=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$26-D28)),J21*((1+ICSInf)^(Y$26-D28)))","v":2876.6},{"$f":"IF(K21=\"\",(($F10-$E10)/5)*((1+ICSInf)^(K$26-D28)),K21*((1+ICSInf)^(Z$26-D28)))","v":2876.6},{"$f":"IF(L21=\"\",(($F10-$E10)/5)*((1+ICSInf)^(L$26-D28)),L21*((1+ICSInf)^(AA$26-D28)))","v":2876.6},{"$f":"IF(M21=\"\",(($F10-$E10)/5)*((1+ICSInf)^(M$26-D28)),M21*((1+ICSInf)^(AB$26-D28)))","v":2876.6},{"$f":"IF(N21=\"\",(($F10-$E10)/5)*((1+ICSInf)^(N$26-D28)),N21*((1+ICSInf)^(AC$26-D28)))","v":2876.6},{"$f":"IF(O21=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$26-D28)),O21*((1+ICSInf)^(Y$26-D28)))","v":-74354},{"$f":"IF(P21=\"\",(($G10-$F10)/5)*((1+ICSInf)^(P$26-D28)),P21*((1+ICSInf)^(Z$26-D28)))","v":-74354},{"$f":"IF(Q21=\"\",(($G10-$F10)/5)*((1+ICSInf)^(Q$26-D28)),Q21*((1+ICSInf)^(AA$26-D28)))","v":-74354},{"$f":"IF(R21=\"\",(($G10-$F10)/5)*((1+ICSInf)^(R$26-D28)),R21*((1+ICSInf)^(AB$26-D28)))","v":-74354},{"$f":"IF(S21=\"\",(($G10-$F10)/5)*((1+ICSInf)^(S$26-D28)),S21*((1+ICSInf)^(AC$26-D28)))","v":-74354},{"$f":"IF(AND($H10=\"\",$L10=\"\"),0,IF(AND($H10=\"\",$L10>0),((($G10-$F10)/5)*((1+ICSInf)^(T$26-D26))),IF($H10>0,((($H10-$G10)/5)*((1+ICSInf)^(T$26-D26))),T21*((1+ICSInf)^(T$26-D26)))))","v":-74354},{"$f":"IF(AND($H10=\"\",$L10=\"\"),0,IF(AND($H10=\"\",$L10>0),((($G10-$F10)/5)*((1+ICSInf)^(U$26-D26))),IF($H10>0,((($H10-$G10)/5)*((1+ICSInf)^(U$26-D26))),U21*((1+ICSInf)^(U$26-D26)))))","v":-74354},{"$f":"IF(AND($H10=\"\",$L10=\"\"),0,IF(AND($H10=\"\",$L10>0),((($G10-$F10)/5)*((1+ICSInf)^(V$26-D26))),IF($H10>0,((($H10-$G10)/5)*((1+ICSInf)^(V$26-D26))),V21*((1+ICSInf)^(V$26-D26)))))","v":-74354},{"$f":"IF(AND($H10=\"\",$L10=\"\"),0,IF(AND($H10=\"\",$L10>0),((($G10-$F10)/5)*((1+ICSInf)^(W$26-D26))),IF($H10>0,((($H10-$G10)/5)*((1+ICSInf)^(W$26-D26))),W21*((1+ICSInf)^(W$26-D26)))))","v":-74354},{"$f":"IF(AND($H10=\"\",$L10=\"\"),0,IF(AND($H10=\"\",$L10>0),((($G10-$F10)/5)*((1+ICSInf)^(X$26-D26))),IF($H10>0,((($H10-$G10)/5)*((1+ICSInf)^(X$26-D26))),X21*((1+ICSInf)^(X$26-D26)))))","v":-74354},{"$f":"IF(Y21=\"\",IF(($D29+NPV(ICSInf,$E29:X29))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$26-D26))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$26-D26))),(($L10-($D29+NPV(ICSInf,$E29:X29)))*((1+ICSInf)^(Y$26-D26)))),0),Y21*((1+ICSInf)^(T$26-D26)))","v":0},{"$f":"IF(Z21=\"\",IF(($D29+NPV(ICSInf,$E29:Y29)<($L10*((1+ICSInf)^(Z$26-D26)))),Y29*((1+ICSInf)),Z21*((1+ICSInf)^(Z$26-D26))))","v":0},{"$f":"IF(AA21=\"\",IF(($D29+NPV(ICSInf,$E29:Z29)<($L10*((1+ICSInf)^(AA$26-D26)))),Z29*((1+ICSInf)),AA21*((1+ICSInf)^(AA$26-D26))))","v":0},{"$f":"IF(AB21=\"\",IF(($D29+NPV(ICSInf,$E29:AA29)<($L10*((1+ICSInf)^(AB$26-D26)))),AA29*((1+ICSInf)),AB21*((1+ICSInf)^(AB$26-D26))))","v":0},{"$f":"IF(AC21=\"\",IF(($D29+NPV(ICSInf,$E29:AB29)<($L10*((1+ICSInf)^(AC$26-D26)))),AB29*((1+ICSInf)),AC21*((1+ICSInf)^(AC$26-D26))))","v":0},{"$f":"IF(AD21=\"\",IF(($D29+NPV(ICSInf,$E29:AC29)<($L10*((1+ICSInf)^(AD$26-D26)))),AC29*((1+ICSInf)),AD21*((1+ICSInf)^(AD$26-D26))))","v":0},{"$f":"IF(AE21=\"\",IF(($D29+NPV(ICSInf,$E29:AD29)<($L10*((1+ICSInf)^(AE$26-D26)))),AD29*((1+ICSInf)),AE21*((1+ICSInf)^(AE$26-D26))))","v":0},{"$f":"IF(AF21=\"\",IF(($D29+NPV(ICSInf,$E29:AE29)<($L10*((1+ICSInf)^(AF$26-D26)))),AE29*((1+ICSInf)),AF21*((1+ICSInf)^(AF$26-D26))))","v":0},{"$f":"IF(AG21=\"\",IF(($D29+NPV(ICSInf,$E29:AF29)<($L10*((1+ICSInf)^(AG$26-D26)))),AF29*((1+ICSInf)),AG21*((1+ICSInf)^(AG$26-D26))))","v":0},{"$f":"IF(AH21=\"\",IF(($D29+NPV(ICSInf,$E29:AG29)<($L10*((1+ICSInf)^(AH$26-D26)))),AG29*((1+ICSInf)),AH21*((1+ICSInf)^(AH$26-D26))))","v":0}]
[null,4,"West",318557,{"$f":"IF(E22=\"\",(($E11-$D11)/5)*((1+ICSInf)^(E$26-D26)),E22*((1+ICSInf)^(Y$26-D26)))","v":2373},{"$f":"IF(F22=\"\",(($E11-$D11)/5)*((1+ICSInf)^(F$26-D29)),F22*((1+ICSInf)^(Z$26-D29)))","v":2373},{"$f":"IF(G22=\"\",(($E11-$D11)/5)*((1+ICSInf)^(G$26-D29)),G22*((1+ICSInf)^(AA$26-D29)))","v":2373},{"$f":"IF(H22=\"\",(($E11-$D11)/5)*((1+ICSInf)^(H$26-D29)),H22*((1+ICSInf)^(AB$26-D29)))","v":2373},{"$f":"IF(I22=\"\",(($E11-$D11)/5)*((1+ICSInf)^(I$26-D29)),I22*((1+ICSInf)^(AC$26-D29)))","v":2373},{"$f":"IF(J22=\"\",(($F11-$E11)/5)*((1+ICSInf)^(J$26-D29)),J22*((1+ICSInf)^(Y$26-D29)))","v":1550.2},{"$f":"IF(K22=\"\",(($F11-$E11)/5)*((1+ICSInf)^(K$26-D29)),K22*((1+ICSInf)^(Z$26-D29)))","v":1550.2},{"$f":"IF(L22=\"\",(($F11-$E11)/5)*((1+ICSInf)^(L$26-D29)),L22*((1+ICSInf)^(AA$26-D29)))","v":1550.2},{"$f":"IF(M22=\"\",(($F11-$E11)/5)*((1+ICSInf)^(M$26-D29)),M22*((1+ICSInf)^(AB$26-D29)))","v":1550.2},{"$f":"IF(N22=\"\",(($F11-$E11)/5)*((1+ICSInf)^(N$26-D29)),N22*((1+ICSInf)^(AC$26-D29)))","v":1550.2},{"$f":"IF(O22=\"\",(($G11-$F11)/5)*((1+ICSInf)^(O$26-D29)),O22*((1+ICSInf)^(Y$26-D29)))","v":-67634.600000000006},{"$f":"IF(P22=\"\",(($G11-$F11)/5)*((1+ICSInf)^(P$26-D29)),P22*((1+ICSInf)^(Z$26-D29)))","v":-67634.600000000006},{"$f":"IF(Q22=\"\",(($G11-$F11)/5)*((1+ICSInf)^(Q$26-D29)),Q22*((1+ICSInf)^(AA$26-D29)))","v":-67634.600000000006},{"$f":"IF(R22=\"\",(($G11-$F11)/5)*((1+ICSInf)^(R$26-D29)),R22*((1+ICSInf)^(AB$26-D29)))","v":-67634.600000000006},{"$f":"IF(S22=\"\",(($G11-$F11)/5)*((1+ICSInf)^(S$26-D29)),S22*((1+ICSInf)^(AC$26-D29)))","v":-67634.600000000006},{"$f":"IF(AND($H11=\"\",$L11=\"\"),0,IF(AND($H11=\"\",$L11>0),((($G11-$F11)/5)*((1+ICSInf)^(T$26-D26))),IF($H11>0,((($H11-$G11)/5)*((1+ICSInf)^(T$26-D26))),T22*((1+ICSInf)^(T$26-D26)))))","v":-67634.600000000006},{"$f":"IF(AND($H11=\"\",$L11=\"\"),0,IF(AND($H11=\"\",$L11>0),((($G11-$F11)/5)*((1+ICSInf)^(U$26-D26))),IF($H11>0,((($H11-$G11)/5)*((1+ICSInf)^(U$26-D26))),U22*((1+ICSInf)^(U$26-D26)))))","v":-67634.600000000006},{"$f":"IF(AND($H11=\"\",$L11=\"\"),0,IF(AND($H11=\"\",$L11>0),((($G11-$F11)/5)*((1+ICSInf)^(V$26-D26))),IF($H11>0,((($H11-$G11)/5)*((1+ICSInf)^(V$26-D26))),V22*((1+ICSInf)^(V$26-D26)))))","v":-67634.600000000006},{"$f":"IF(AND($H11=\"\",$L11=\"\"),0,IF(AND($H11=\"\",$L11>0),((($G11-$F11)/5)*((1+ICSInf)^(W$26-D26))),IF($H11>0,((($H11-$G11)/5)*((1+ICSInf)^(W$26-D26))),W22*((1+ICSInf)^(W$26-D26)))))","v":-67634.600000000006},{"$f":"IF(AND($H11=\"\",$L11=\"\"),0,IF(AND($H11=\"\",$L11>0),((($G11-$F11)/5)*((1+ICSInf)^(X$26-D26))),IF($H11>0,((($H11-$G11)/5)*((1+ICSInf)^(X$26-D26))),X22*((1+ICSInf)^(X$26-D26)))))","v":-67634.600000000006},{"$f":"IF(Y22=\"\",IF(($D30+NPV(ICSInf,$E30:X30))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$26-D26))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$26-D26))),(($L11-($D30+NPV(ICSInf,$E30:X30)))*((1+ICSInf)^(Y$26-D26)))),0),Y22*((1+ICSInf)^(T$26-D26)))","v":0},{"$f":"IF(Z22=\"\",IF(($D30+NPV(ICSInf,$E30:Y30)<($L11*((1+ICSInf)^(Z$26-D26)))),Y30*((1+ICSInf)),Z22*((1+ICSInf)^(Z$26-D26))))","v":0},{"$f":"IF(AA22=\"\",IF(($D30+NPV(ICSInf,$E30:Z30)<($L11*((1+ICSInf)^(AA$26-D26)))),Z30*((1+ICSInf)),AA22*((1+ICSInf)^(AA$26-D26))))","v":0},{"$f":"IF(AB22=\"\",IF(($D30+NPV(ICSInf,$E30:AA30)<($L11*((1+ICSInf)^(AB$26-D26)))),AA30*((1+ICSInf)),AB22*((1+ICSInf)^(AB$26-D26))))","v":0},{"$f":"IF(AC22=\"\",IF(($D30+NPV(ICSInf,$E30:AB30)<($L11*((1+ICSInf)^(AC$26-D26)))),AB30*((1+ICSInf)),AC22*((1+ICSInf)^(AC$26-D26))))","v":0},{"$f":"IF(AD22=\"\",IF(($D30+NPV(ICSInf,$E30:AC30)<($L11*((1+ICSInf)^(AD$26-D26)))),AC30*((1+ICSInf)),AD22*((1+ICSInf)^(AD$26-D26))))","v":0},{"$f":"IF(AE22=\"\",IF(($D30+NPV(ICSInf,$E30:AD30)<($L11*((1+ICSInf)^(AE$26-D26)))),AD30*((1+ICSInf)),AE22*((1+ICSInf)^(AE$26-D26))))","v":0},{"$f":"IF(AF22=\"\",IF(($D30+NPV(ICSInf,$E30:AE30)<($L11*((1+ICSInf)^(AF$26-D26)))),AE30*((1+ICSInf)),AF22*((1+ICSInf)^(AF$26-D26))))","v":0},{"$f":"IF(AG22=\"\",IF(($D30+NPV(ICSInf,$E30:AF30)<($L11*((1+ICSInf)^(AG$26-D26)))),AF30*((1+ICSInf)),AG22*((1+ICSInf)^(AG$26-D26))))","v":0},{"$f":"IF(AH22=\"\",IF(($D30+NPV(ICSInf,$E30:AG30)<($L11*((1+ICSInf)^(AH$26-D26)))),AG30*((1+ICSInf)),AH22*((1+ICSInf)^(AH$26-D26))))","v":0}]
[null,5,"Brisbane wide (district & metro)",1168689,{"$f":"IF(E23=\"\",(($E12-$D12)/5)*((1+ICSInf)^(E$26-D26)),E23*((1+ICSInf)^(Y$26-D26)))","v":12490},{"$f":"IF(F23=\"\",(($E12-$D12)/5)*((1+ICSInf)^(F$26-D30)),F23*((1+ICSInf)^(Z$26-D30)))","v":12490},{"$f":"IF(G23=\"\",(($E12-$D12)/5)*((1+ICSInf)^(G$26-D30)),G23*((1+ICSInf)^(AA$26-D30)))","v":12490},{"$f":"IF(H23=\"\",(($E12-$D12)/5)*((1+ICSInf)^(H$26-D30)),H23*((1+ICSInf)^(AB$26-D30)))","v":12490},{"$f":"IF(I23=\"\",(($E12-$D12)/5)*((1+ICSInf)^(I$26-D30)),I23*((1+ICSInf)^(AC$26-D30)))","v":12490},{"$f":"IF(J23=\"\",(($F12-$E12)/5)*((1+ICSInf)^(J$26-D30)),J23*((1+ICSInf)^(Y$26-D30)))","v":11066},{"$f":"IF(K23=\"\",(($F12-$E12)/5)*((1+ICSInf)^(K$26-D30)),K23*((1+ICSInf)^(Z$26-D30)))","v":11066},{"$f":"IF(L23=\"\",(($F12-$E12)/5)*((1+ICSInf)^(L$26-D30)),L23*((1+ICSInf)^(AA$26-D30)))","v":11066},{"$f":"IF(M23=\"\",(($F12-$E12)/5)*((1+ICSInf)^(M$26-D30)),M23*((1+ICSInf)^(AB$26-D30)))","v":11066},{"$f":"IF(N23=\"\",(($F12-$E12)/5)*((1+ICSInf)^(N$26-D30)),N23*((1+ICSInf)^(AC$26-D30)))","v":11066},{"$f":"IF(O23=\"\",(($G12-$F12)/5)*((1+ICSInf)^(O$26-D30)),O23*((1+ICSInf)^(Y$26-D30)))","v":-257293.8},{"$f":"IF(P23=\"\",(($G12-$F12)/5)*((1+ICSInf)^(P$26-D30)),P23*((1+ICSInf)^(Z$26-D30)))","v":-257293.8},{"$f":"IF(Q23=\"\",(($G12-$F12)/5)*((1+ICSInf)^(Q$26-D30)),Q23*((1+ICSInf)^(AA$26-D30)))","v":-257293.8},{"$f":"IF(R23=\"\",(($G12-$F12)/5)*((1+ICSInf)^(R$26-D30)),R23*((1+ICSInf)^(AB$26-D30)))","v":-257293.8},{"$f":"IF(S23=\"\",(($G12-$F12)/5)*((1+ICSInf)^(S$26-D30)),S23*((1+ICSInf)^(AC$26-D30)))","v":-257293.8},{"$f":"IF(AND($H12=\"\",$L12=\"\"),0,IF(AND($H12=\"\",$L12>0),((($G12-$F12)/5)*((1+ICSInf)^(T$26-D26))),IF($H12>0,((($H12-$G12)/5)*((1+ICSInf)^(T$26-D26))),T23*((1+ICSInf)^(T$26-D26)))))","v":-257293.8},{"$f":"IF(AND($H12=\"\",$L12=\"\"),0,IF(AND($H12=\"\",$L12>0),((($G12-$F12)/5)*((1+ICSInf)^(U$26-D26))),IF($H12>0,((($H12-$G12)/5)*((1+ICSInf)^(U$26-D26))),U23*((1+ICSInf)^(U$26-D26)))))","v":-257293.8},{"$f":"IF(AND($H12=\"\",$L12=\"\"),0,IF(AND($H12=\"\",$L12>0),((($G12-$F12)/5)*((1+ICSInf)^(V$26-D26))),IF($H12>0,((($H12-$G12)/5)*((1+ICSInf)^(V$26-D26))),V23*((1+ICSInf)^(V$26-D26)))))","v":-257293.8},{"$f":"IF(AND($H12=\"\",$L12=\"\"),0,IF(AND($H12=\"\",$L12>0),((($G12-$F12)/5)*((1+ICSInf)^(W$26-D26))),IF($H12>0,((($H12-$G12)/5)*((1+ICSInf)^(W$26-D26))),W23*((1+ICSInf)^(W$26-D26)))))","v":-257293.8},{"$f":"IF(AND($H12=\"\",$L12=\"\"),0,IF(AND($H12=\"\",$L12>0),((($G12-$F12)/5)*((1+ICSInf)^(X$26-D26))),IF($H12>0,((($H12-$G12)/5)*((1+ICSInf)^(X$26-D26))),X23*((1+ICSInf)^(X$26-D26)))))","v":-257293.8},{"$f":"IF(Y23=\"\",IF(($D31+NPV(ICSInf,$E31:X31))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$26-D26))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$26-D26))),(($L12-($D31+NPV(ICSInf,$E31:X31)))*((1+ICSInf)^(Y$26-D26)))),0),Y23*((1+ICSInf)^(T$26-D26)))","v":0},{"$f":"IF(Z23=\"\",IF(($D31+NPV(ICSInf,$E31:Y31)<($L12*((1+ICSInf)^(Z$26-D26)))),Y31*((1+ICSInf)),Z23*((1+ICSInf)^(Z$26-D26))))","v":0},{"$f":"IF(AA23=\"\",IF(($D31+NPV(ICSInf,$E31:Z31)<($L12*((1+ICSInf)^(AA$26-D26)))),Z31*((1+ICSInf)),AA23*((1+ICSInf)^(AA$26-D26))))","v":0},{"$f":"IF(AB23=\"\",IF(($D31+NPV(ICSInf,$E31:AA31)<($L12*((1+ICSInf)^(AB$26-D26)))),AA31*((1+ICSInf)),AB23*((1+ICSInf)^(AB$26-D26))))","v":0},{"$f":"IF(AC23=\"\",IF(($D31+NPV(ICSInf,$E31:AB31)<($L12*((1+ICSInf)^(AC$26-D26)))),AB31*((1+ICSInf)),AC23*((1+ICSInf)^(AC$26-D26))))","v":0},{"$f":"IF(AD23=\"\",IF(($D31+NPV(ICSInf,$E31:AC31)<($L12*((1+ICSInf)^(AD$26-D26)))),AC31*((1+ICSInf)),AD23*((1+ICSInf)^(AD$26-D26))))","v":0},{"$f":"IF(AE23=\"\",IF(($D31+NPV(ICSInf,$E31:AD31)<($L12*((1+ICSInf)^(AE$26-D26)))),AD31*((1+ICSInf)),AE23*((1+ICSInf)^(AE$26-D26))))","v":0},{"$f":"IF(AF23=\"\",IF(($D31+NPV(ICSInf,$E31:AE31)<($L12*((1+ICSInf)^(AF$26-D26)))),AE31*((1+ICSInf)),AF23*((1+ICSInf)^(AF$26-D26))))","v":0},{"$f":"IF(AG23=\"\",IF(($D31+NPV(ICSInf,$E31:AF31)<($L12*((1+ICSInf)^(AG$26-D26)))),AF31*((1+ICSInf)),AG23*((1+ICSInf)^(AG$26-D26))))","v":0},{"$f":"IF(AH23=\"\",IF(($D31+NPV(ICSInf,$E31:AG31)<($L12*((1+ICSInf)^(AH$26-D26)))),AG31*((1+ICSInf)),AH23*((1+ICSInf)^(AH$26-D26))))","v":0}]

{"sheet":"Summary Cost Schedule","index":6,"n_rows":15,"n_cols":11,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,10,7,10],[8,1,8,10],[6,9,7,9],[1,1,1,9],[2,1,2,9],[4,1,4,9],[6,3,6,5],[6,6,6,8],[6,1,6,2]]}
[]
[null,{"$f":"'Navigation Pane'!B2","v":"Brisbane City Council"}]
[]
[]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand (Population)",null,null,"Cost of Trunk Infrastrcutrue ",null,null,"Cost per Unit Demand (Average)","Cost per Unit Demand (Marginal)"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Parks"]
[null,{"$f":"'Catchment Demand - Parks'!B8","v":1},{"$f":"'Catchment Demand - Parks'!C8","v":"East"},{"$f":"IFERROR(VLOOKUP($C10,'Catchment Demand - Parks'!$C$8:$J$13,2,FALSE),\"\")","v":270851},{"$f":"IFERROR(VLOOKUP($C10,'Catchment Demand - Parks'!$C$8:$J$13,8,FALSE),\"\")","v":18430.154401489319},{"$f":"IFERROR(D10+E10,\"\")","v":289281.1544014893},{"$f":"HLOOKUP(C10,'Exist Trunk Assets - Parks'!$AH$10:$AL$13,4,FALSE)","v":445870051.78062159},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Parks'!$BB$13:$BF$16,4,FALSE)","v":29878964},{"$f":"G10+H10","v":475749015.78062159},{"$f":"IFERROR(I10/F10,0)","v":1644.5904219544705},{"$f":"H10/E10","v":1621.1998743529525}]
[null,{"$f":"'Catchment Demand - Parks'!B9","v":2},{"$f":"'Catchment Demand - Parks'!C9","v":"North"},{"$f":"IFERROR(VLOOKUP($C11,'Catchment Demand - Parks'!$C$8:$J$13,2,FALSE),\"\")","v":209421},{"$f":"IFERROR(VLOOKUP($C11,'Catchment Demand - Parks'!$C$8:$J$13,8,FALSE),\"\")","v":24591.177848690768},{"$f":"IFERROR(D11+E11,\"\")","v":234012.17784869077},{"$f":"HLOOKUP(C11,'Exist Trunk Assets - Parks'!$AH$10:$AL$13,4,FALSE)","v":287880561.81729925},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Parks'!$BB$13:$BF$16,4,FALSE)","v":33109889},{"$f":"G11+H11","v":320990450.81729925},{"$f":"IFERROR(I11/F11,0)","v":1371.6826780905715},{"$f":"H11/E11","v":1346.4133033287287}]
[null,{"$f":"'Catchment Demand - Parks'!B10","v":3},{"$f":"'Catchment Demand - Parks'!C10","v":"South"},{"$f":"IFERROR(VLOOKUP($C12,'Catchment Demand - Parks'!$C$8:$J$13,2,FALSE),\"\")","v":338944},{"$f":"IFERROR(VLOOKUP($C12,'Catchment Demand - Parks'!$C$8:$J$13,8,FALSE),\"\")","v":24691.426911415372},363635.42691141536,{"$f":"HLOOKUP(C12,'Exist Trunk Assets - Parks'!$AH$10:$AL$13,4,FALSE)","v":494693920.23667246},{"$f":"HLOOKUP(C12,'Future Trunk Assets - Parks'!$BB$13:$BF$16,4,FALSE)","v":58832120},553526040.2366724,1522.2005318296888,2382.6942124920556]
[null,{"$f":"'Catchment Demand - Parks'!B11","v":4},{"$f":"'Catchment Demand - Parks'!C11","v":"West"},{"$f":"IFERROR(VLOOKUP($C13,'Catchment Demand - Parks'!$C$8:$J$13,2,FALSE),\"\")","v":318557},{"$f":"IFERROR(VLOOKUP($C13,'Catchment Demand - Parks'!$C$8:$J$13,8,FALSE),\"\")","v":14932.850609545654},333489.85060954565,{"$f":"HLOOKUP(C13,'Exist Trunk Assets - Parks'!$AH$10:$AL$13,4,FALSE)","v":558218315.80806792},{"$f":"HLOOKUP(C13,'Future Trunk Assets - Parks'!$BB$13:$BF$16,4,FALSE)","v":6685149},564903464.80806792,1693.9150135320442,447.68069907071828]
[null,{"$f":"'Catchment Demand - Parks'!B12","v":5},{"$f":"'Catchment Demand - Parks'!C12","v":"Brisbane wide (district & metro)"},{"$f":"IFERROR(VLOOKUP($C14,'Catchment Demand - Parks'!$C$8:$J$13,2,FALSE),\"\")","v":1168689},{"$f":"IFERROR(VLOOKUP($C14,'Catchment Demand - Parks'!$C$8:$J$13,8,FALSE),\"\")","v":87808.259419726208},1256497.2594197262,{"$f":"HLOOKUP(C14,'Exist Trunk Assets - Parks'!$AH$10:$AL$13,4,FALSE)","v":5703353575.3534613},{"$f":"HLOOKUP(C14,'Future Trunk Assets - Parks'!$BB$13:$BF$16,4,FALSE)","v":333715845},6037069420.3534613,4804.6817254034377]
[null,null,"Totals",{"$f":"SUM(D10:D14)","v":2306462},170453.86919086732,2476915.8691908671,7490016424.9961224,462221967,7952238391.9961224]